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
-248.0%
-€3.45
vs €2.33 price
Levered DCF
-€5.42
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.9
Distress 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-4.04×-4.16×-11.16×-14.7×-40.4×-13.65×-20.66×-38.83×
P/B25.87×3.67×4.25×3.25×5.19×6.37×17.68×12.48×
P/S0.96×0.85×1.67×1.95×5.25×3.47×5.61×11.88×
EV / EBITDA-15.71×-11.58×-56.95×-76.11×89.14×-51.92×-40.18×-62.33×
Gross margin4.0%0.7%6.3%2.9%-5.1%55.5%54.8%49.5%
Operating margin-17.1%-16.2%-12.1%-15.2%-17.1%-23.2%-14.7%-37.1%
Net margin-23.7%-20.4%-15.0%-13.3%-13.0%-25.3%-27.2%-30.6%
Current ratio1.42×1.83×1.46×1.42×3.45×2.68×2.08×3.74×
Debt / equity13.05×2.36×1.16×0.36×0.07×1.47×2.32×1.08×
Interest coverage-3.86×-4.57×-7.13×-13.16×-11.84×-10.5×-8.24×-28.77×
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-637.8%-88.2%-38.0%-22.2%-12.8%-46.6%-85.8%-32.1%
Return on invested capital-15.9%-12.2%-11.6%-12.7%-9.5%-12.8%-10.6%-15.0%
Return on assets-17.7%-12.5%-11.7%-8.4%-6.4%-13.4%-15.9%-11.1%
Free cash flow yield-22.6%-11.5%-7.4%-7.9%-2.6%-5.8%-4.6%-2.2%
Earnings yield-24.7%-24.0%-8.9%-6.8%-2.5%-7.3%-4.9%-2.6%
Enterprise value€65.5M€49M€112.6M€98.6M€179.5M€144.1M€229.5M€323.6M
Net debt / EBITDA-4.28×-0.63×-10.1×-1.77×-10.87×-4.2×-2.31×-0.43×
Cash conversion cycle (days)101789210595144140229