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)
BEIA-B.STthis companyBeijer Alma AB (publ)	SEK 301.00	31.58×	4.1×	2.32×	15.5×	-23.4%	30.9%	13.3%	7.3%	13.0%	9.3%	3.8%	0.74×	2.11×	5.48×	2.01×	1.4%	7	3.89	4	A-
AQ.STAQ Group AB (publ)	SEK 223.20	26.72×	3.87×	1.99×	14.97×	1.1%	8.9%	9.3%	7.5%	14.5%	12.6%	3.8%	0.12×	-0.36×	26.28×	2.63×	0.8%	6	7.95	4	A-
BUFAB.STBufab AB (publ)	SEK 131.60	30.47×	4.73×	2.36×	17.2×	-48.5%	31.9%	11.7%	7.8%	15.5%	9.1%	4.5%	0.89×	2.59×	5.41×	2.64×	1.0%	6	4.03	3	B+
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
NOLA-B.STNolato AB (publ)	SEK 51.90	21.46×	3.01×	1.76×	11.07×	-2.2%	18.3%	10.3%	8.2%	14.0%	10.3%	1.7%	0.26×	0.61×	18.07×	1.73×	2.4%	6	2.88	3	B+
OEM-B.STOEM International AB (publ)	SEK 166.40	34.05×	7.53×	3.8×	22.61×	-58.3%	14.1%	14.1%	11.2%	22.1%	20.0%	3.5%	0.04×	-0.81×	67.05×	4.16×	1.2%	3	12.54	4	A-
Peer median	—	30.47×	4.73×	2.36×	17.2×	-38.4%	18.3%	11.7%	7.9%	15.0%	10.3%	3.8%	0.26×	0.61×	18.07×	2.63×	1.2%	6	4.61	3	—