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
-2537.8%
-SEK 46.81
vs SEK 1.92 price
Levered DCF
-SEK 54.31
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
17.34
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-6.9×-3.49×-3.89×-13.73×-27.4×-59.13×-108.7×-106.63×
P/B2.33×0.89×1.68×5.85×7.36×14.97×20.53×36.6×
P/S6.68×7.31×45×47.13×94.93×654.37×4,018.58×3,096.23×
EV / EBITDA-10.38×-4.18×-6.48×-22.49×-32.16×-65.84×-121.71×-122.41×
Gross margin-78.7%82.6%77.9%76.3%20.8%48.6%11.7%37.8%
Operating margin-91.8%-184.7%-957.3%-290.5%-345.5%-1101.3%-3628.0%-2809.9%
Net margin-95.6%-207.9%-1150.4%-344.7%-346.0%-1101.5%-3628.0%-2885.8%
Current ratio1.84×6.8×1.35×0.89×6.12×6.85×17.9×0.43×
Debt / equity0.09×0×0.21×0.47×0×0×0×0.26×
Interest coverage-143.48×-8.09×-4.99×-5.41×-7,535×-13,513×-106.36×-42.03×
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-33.4%-25.4%-42.9%-42.8%-26.8%-25.2%-18.5%-34.1%
Return on invested capital-29.4%-22.6%-29.5%-24.6%-26.8%-25.2%-18.5%-27.0%
Return on assets-28.9%-24.0%-33.8%-28.2%-25.7%-24.2%-18.0%-25.8%
Free cash flow yield-13.0%-18.4%-19.3%-9.2%-4.9%-2.4%-1.2%-1.0%
Earnings yield-14.3%-28.4%-25.6%-7.3%-3.6%-1.7%-0.9%-0.9%
Enterprise valueSEK 124.9MSEK 48.3MSEK 87.4MSEK 248.2MSEK 404.6MSEK 790.9MSEK 1.3BSEK 1.1B
Net debt / EBITDA-0.14×1.24×-0.44×-1.11×0.75×1×2.78×-0.42×
Cash conversion cycle (days)1541,5857,9012,052401464441-2,118