Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-93.9%
SEK 0.41
vs SEK 6.71 price
Levered DCF
SEK 0.44
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
17.65
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-10.89×-60.4×-20,600×-38.46×-62.18×-37.57×-98.09×-168.27×
P/B1.87×3.44×6.74×14.08×14.68×17.5×9.77×0.77×
P/S0×23,532.42×46,895.38×0×8,214.81×5,671.82×292,187.15×19.5×
EV / EBITDA-9.92×-90.88×-28.99×-38.88×-60.43×-37.37×-96.91×-14.33×
Gross margin0.0%-39500.0%-31.2%0.0%17.8%-9455.4%100090.5%199.0%
Operating margin0.0%-39500.0%-133900.0%0.0%-13443.2%-15157.6%-296199.1%-107.1%
Net margin0.0%-38953.3%-161.2%0.0%-13446.6%-15135.3%-297737.6%-115.9%
Current ratio5.11×5.97×6.94×3.14×3.17×0.41×6.06×6.41×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage0×0×0×-6,286.67×-5,287.67×0×-385.06×-13.75×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-17.3%-5.7%-0.0%-36.2%-24.0%-46.7%-10.0%-4.6%
Return on invested capital-16.3%-5.4%-16.5%-32.1%-24.0%-46.7%-9.9%-4.2%
Return on assets-15.8%-5.3%-0.0%-31.1%-22.0%-36.7%-9.7%-4.5%
Free cash flow yield-10.0%-1.3%-3.1%-2.4%-1.2%-1.3%-1.3%-12.6%
Earnings yield-9.2%-1.7%-0.0%-2.6%-1.6%-2.7%-1.0%-5.9%
Enterprise valueSEK 190.5MSEK 340MSEK 323.7MSEK 728.7MSEK 951.4MSEK 786.2MSEK 633.7MSEK 38.6M
Net debt / EBITDA0.98×3.48×0.41×0.29×1.14×0.1×1.84×2.49×
Cash conversion cycle (days)-14,92810,7533,865-2,460-15,8937,13421,264-39,926