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)
BAHN-B.STthis companyBahnhof AB (publ)	SEK 62.00	32.44×	10.9×	2.65×	15.68×	0.7%	10.6%	10.6%	8.2%	33.6%	22.1%	4.3%	0.29×	-1.31×	45.93×	1.32×	3.7%	6	7.35	3	B+
BINERO.STBinero Group AB (publ)	SEK 1.65	-5.6×	2.27×	0.58×	13.84×	-1236.6%	11.6%	-1.9%	-10.4%	-40.8%	-4.0%	6.3%	0.61×	0.87×	-0.5×	0.72×	0.0%	3	1.06	2	C
OVZON.STOvzon AB (publ)	SEK 37.90	34.67×	2.66×	6.47×	17.81×	-655.5%	19.5%	17.8%	18.6%	7.7%	5.9%	6.3%	0.24×	0.94×	1.7×	0.69×	0.0%	6	5.39	4	A-
SINCH.STSinch AB (publ)	SEK 42.16	121.04×	1.16×	0.97×	9.23×	-84.2%	10.4%	4.4%	0.8%	1.0%	1.6%	5.5%	0.3×	1.8×	0.52×	0.78×	0.0%	6	1.27	2	B-
SONE.STSonetel AB (publ)	SEK 4.16	-34.5×	1.73×	1.16×	60.09×	51.3%	28.7%	2.0%	-3.4%	-5.1%	2.3%	15.8%	0.28×	7.59×	0.65×	0.34×	0.0%	3	2.3	3	B-
TEL2-B.STTele2 AB (publ)	SEK 160.85	23.35×	4.81×	3.58×	10.58×	80.3%	43.5%	22.1%	15.3%	20.6%	9.6%	7.1%	1.31×	2.25×	6.72×	0.57×	4.1%	7	2.33	4	A-
Peer median	—	23.35×	2.27×	1.16×	13.84×	-84.2%	19.5%	4.4%	0.8%	1.0%	2.3%	6.3%	0.3×	1.8×	0.65×	0.69×	0.0%	6	2.3	3	—