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)
ASMDEE-B.STthis companyAsmodee Group AB (publ)	SEK 169.20	80.94×	1.2×	1.35×	8.6×	459.7%	42.4%	10.0%	1.6%	1.5%	2.4%	8.5%	0.37×	0.88×	2.78×	1.88×	0.0%	5	1.83	3	B-
EG7.STEnad Global 7 AB (publ)	SEK 13.96	-0.62×	0.78×	0.74×	9.15×	76.3%	-126.8%	-131.7%	-119.0%	-126.0%	-93.6%	8.1%	0.26×	0.09×	-70.23×	1.51×	0.0%	4	-1.05	2	B-
EMBRAC-B.STEmbracer Group AB	SEK 96.48	-1.76×	0.52×	0.64×	1.66×	80.7%	75.0%	-45.2%	-36.6%	-29.8%	-32.2%	-5.3%	0.08×	-0.79×	-55.71×	1.66×	0.0%	4	-0.66	2	C+
FRAG.STFragbite Group AB (publ)	SEK 6.24	5.92×	0.68×	0.31×	7.52×	-1043.2%	-56.8%	-64.2%	5.3%	11.4%	-96.7%	-90.8%	0×	-40.52×	0×	1.91×	0.0%	4	-5.89	4	A-
PDX.STParadox Interactive AB (publ)	SEK 145.50	136.64×	6.87×	7.84×	11.83×	108.0%	23.9%	8.6%	5.7%	5.0%	5.0%	7.2%	0.07×	-0.9×	90.88×	4.81×	3.1%	8	15.68	3	B+
SF.STStillfront Group AB (publ)	SEK 6.29	-1.37×	0.82×	0.57×	-5.1×	-790.3%	24.6%	11.3%	-42.0%	-60.1%	6.7%	44.4%	1.15×	-2.76×	1.79×	0.95×	0.0%	6	-0.68	2	C
Peer median	—	-0.62×	0.78×	0.64×	7.52×	76.3%	23.9%	-45.2%	-36.6%	-29.8%	-32.2%	7.2%	0.08×	-0.9×	0×	1.66×	0.0%	4	-0.68	2	—