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)
BOOZT-DKK.COthis companyBoozt AB (publ)	DKK 115.80	23.52×	2.54×	0.85×	8.67×	-54.8%	22.6%	5.4%	3.6%	10.8%	10.5%	13.9%	0.16×	-0.89×	10.67×	1.53×	0.0%	7	4.01	3	B+
BBROOM.STNew Bubbleroom Sweden AB (publ)	SEK 9.50	-3.48×	1.04×	0.19×	-5.54×	-184.9%	63.5%	-4.9%	-5.5%	-30.0%	-21.9%	-18.4%	0.21×	2.14×	-7.35×	1.46×	0.0%	8	4.04	2	C
HM-B.STH & M Hennes & Mauritz AB (publ)	SEK 178.40	23.23×	6.58×	1.24×	9.74×	41.2%	45.4%	8.1%	5.3%	28.3%	11.2%	7.7%	2.85×	2.58×	6.98×	1.18×	3.9%	7	2.71	3	B+
LYKO-A.STLyko Group AB	SEK 114.80	-698×	4.68×	0.54×	12.35×	3.5%	41.9%	1.9%	-0.1%	-0.7%	4.1%	10.1%	3.1×	3.84×	0.93×	0.78×	0.0%	6	2.21	2	C+
NELLY.STNelly Group AB	SEK 34.02	19.32×	8.02×	2.58×	14.61×	661.6%	54.3%	13.2%	13.3%	41.5%	23.5%	3.4%	0.71×	0.15×	10.74×	1.54×	0.0%	5	3.06	4	A+
OBAB.STOnline Brands Nordic AB (publ)	SEK 19.20	-30.34×	2.3×	0.96×	36.21×	-383.6%	56.3%	-2.1%	-3.1%	-7.5%	-4.0%	2.5%	0.21×	1.42×	-1.35×	1.41×	0.0%	6	3	2	C+
Peer median	—	-3.48×	4.68×	0.96×	12.35×	3.5%	54.3%	1.9%	-0.1%	-0.7%	4.1%	3.4%	0.71×	2.14×	0.93×	1.41×	0.0%	6	3	2	—