Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
AQ.STthis companyAQ Group AB (publ)	SEK 223.20	26.72×	3.87×	1.99×	14.97×	1.1%	8.9%	9.3%	7.5%	14.5%	12.6%	3.8%	0.12×	-0.36×	26.28×	2.63×	0.8%	6	7.95	4	A-
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
BEIA-B.STBeijer Alma AB (publ)	SEK 301.00	31.58×	4.1×	2.32×	15.5×	-23.4%	30.9%	13.3%	7.3%	13.0%	9.3%	3.8%	0.74×	2.11×	5.48×	2.01×	1.4%	7	3.89	4	A-
GARO.STGARO Ab	SEK 12.34	-48.91×	1.62×	0.82×	25.08×	-7.3%	45.9%	-1.0%	-1.7%	-3.3%	-1.0%	5.4%	0.49×	5.49×	-0.56×	1.48×	0.0%	4	2.43	2	C
HANZA.STHanza AB (publ)	SEK 157.20	23.56×	3.2×	0.96×	11.17×	-57.5%	6.4%	6.4%	4.1%	13.6%	8.2%	5.4%	1.16×	2.43×	2.92×	1.69×	0.6%	6	2.54	4	A-
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
Peer median	—	31.58×	4.1×	2.32×	17.28×	-38.4%	33.3%	11.7%	7.3%	13.6%	9.3%	4.0%	0.74×	2.11×	5.48×	1.69×	1.0%	6	3.89	3	—