| 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) | |||
| SEK 8.16 | -13.16× | 3.03× | 3.87× | -137.68× | -120.6% | 2.0% | -13.7% | -29.4% | -23.0% | -4.2% | -1.8% | 1.43× | -42.63× | -0.9× | 4.05× | 1.5% | 2 | 1.19 | 1 | D+ | |
| SEK 201.00 | 9.98× | 1.23× | 8.18× | 10× | 22.1% | 93.4% | 89.7% | 82.0% | 12.4% | 5.1% | 8.1% | 0.82× | 3.67× | 3.44× | 8.64× | 5.8% | 5 | 1.09 | 4 | A | |
| SEK 117.00 | 9.57× | 0.74× | 5.46× | 11.84× | 88.2% | 75.7% | 71.7% | 57.1% | 7.7% | 3.5% | 8.4% | 0.9× | 6.27× | 3.02× | 1.12× | 5.8% | 6 | 0.64 | 4 | A- | |
| SEK 17.00 | 12.39× | 0.71× | 4.74× | 17.13× | -60.0% | 66.2% | 57.4% | 38.9% | 5.8% | 2.7% | 5.6% | 1.37× | 11.22× | 1.73× | 0.11× | 0.1% | 7 | 0.18 | 3 | B | |
| Peer median | — | 9.98× | 0.74× | 5.46× | 11.84× | 22.1% | 75.7% | 71.7% | 57.1% | 7.7% | 3.5% | 8.1% | 0.9× | 6.27× | 3.02× | 1.12× | 5.8% | 6 | 0.64 | 4 | — |



