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)
BERG-B.STthis companyBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
BEIA-B.STBeijer 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-
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+
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-
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
Peer median	—	31.58×	4.73×	2.36×	17.28×	-48.5%	33.3%	11.7%	7.9%	15.0%	9.3%	4.0%	0.74×	1.4×	5.48×	2.01×	1.2%	6	4.03	3	—