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)
BALCO.STthis companyBalco Group AB	SEK 13.45	-11.16×	0.54×	0.31×	24.31×	877.9%	12.3%	-2.4%	-2.8%	-4.9%	-1.7%	2.7%	0.74×	11.9×	-0.93×	1.58×	0.0%	4	1.33	3	B-
AAC.STAAC Clyde Space AB (publ)	SEK 101.40	-13.94×	0.9×	2.18×	-215.26×	-254.9%	-11.7%	-20.5%	-15.6%	-6.5%	-7.4%	-18.0%	0.05×	-2.35×	-3.02×	0.92×	0.0%	3	1.42	2	C+
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
CNCJO-B.STConcejo AB (publ)	SEK 45.00	11.09×	0.84×	0.99×	19.47×	-251.4%	42.5%	0.5%	9.7%	8.2%	0.3%	4.6%	0.06×	-1.71×	0.92×	2.84×	15.8%	5	2.26	5	S-
DEDI.STDedicare AB (publ)	SEK 61.10	12.28×	1.4×	0.28×	4.95×	136.2%	24.3%	2.1%	2.3%	11.4%	6.8%	15.8%	0.09×	-1.39×	10.2×	1.4×	5.9%	5	2.8	4	A+
OGUN-B.STOgunsen AB (publ)	SEK 21.20	25.19×	5.58×	0.81×	11.44×	301.5%	3.9%	4.1%	3.2%	22.2%	20.1%	8.0%	0.11×	-1.02×	45.5×	1.76×	5.7%	5	0.81	4	A-
Peer median	—	12.28×	1.26×	0.81×	7.59×	136.2%	13.6%	2.1%	2.4%	8.2%	3.9%	8.0%	0.09×	-1.39×	4.22×	1.4×	5.7%	5	1.8	4	—