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
-298.5%
-SEK 35.73
vs SEK 18.00 price
Levered DCF
-SEK 91.91
After debt service
Piotroski score
0 / 9
Weak
Altman Z-score
3.47
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-6.02×-24.34×-8.99×-6.45×-111.63×-5,688.89×5,333.33×876.19×
P/B0.81×0.99×0.8×0.93×3.28×13,308.44×135.21×21.2×
P/S9.42×2.71×12.47×115.78×422.1×0×777.82×131.33×
EV / EBITDA-1.52×243.17×-0.78×-0.93×-119.12×0×841.74×148.44×
Gross margin-259.2%42.4%43.8%-1316.7%-439.3%0.0%97.6%97.8%
Operating margin-220.9%-13.4%-195.1%-1317.5%-439.3%0.0%51.8%52.6%
Net margin-156.3%-11.1%-138.6%-1794.9%-376.1%0.0%14.6%15.0%
Current ratio5.11×5.12×10.3×19.01×70.58×3.26×1.41×1.38×
Debt / equity0×0×0×0×0×0×1.63×1.54×
Interest coverage-75.87×-39.05×-618.77×-609.2×-213.88×0×1.61×1.6×
Dividend yield0.0%0.0%0.0%0.0%0.0%56.5%0.1%0.4%
Payout ratio0.0%0.0%0.0%0.0%-0.3%-320846.8%364.5%357.9%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-13.5%-4.1%-8.9%-14.5%-2.9%-234.5%2.5%2.4%
Return on invested capital-19.0%-4.9%-10.4%-9.8%-3.0%-10.0%2.5%2.5%
Return on assets-12.0%-3.6%-8.2%-13.8%-2.9%-225.8%0.9%0.9%
Free cash flow yield-19.4%-3.1%-16.5%-6.2%-0.5%0.0%0.1%0.5%
Earnings yield-16.6%-4.1%-11.1%-15.5%-0.9%-0.0%0.0%0.1%
Enterprise valueSEK 102MSEK 169.2MSEK 49.2MSEK 99.9MSEK 2.2BSEK 49.7BSEK 33.4BSEK 5.9B
Net debt / EBITDA3.65×-446.33×7.21×5.91×39.81×0×9.65×9.62×
Cash conversion cycle (days)1812245146622105828