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
-8578.3%
-SEK 84.78
vs SEK 1.00 price
Levered DCF
-SEK 62.30
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.3
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-49.1×-1.56×17.53×32.83×57.41×-34×49.78×35.36×
P/B1.11×1.29×0.92×0.91×4.52×6.06×5.62×4.83×
P/S0.38×0.62×0.77×0.77×2.89×4.07×3.75×3.43×
EV / EBITDA16.9×-2.04×8.59×8.9×26.13×101.55×21.53×23.09×
Gross margin43.7%45.2%43.7%41.6%42.9%44.2%45.3%44.7%
Operating margin0.9%-46.1%6.9%5.3%7.8%-1.1%11.0%12.9%
Net margin-0.8%-40.0%4.4%2.3%5.0%-12.0%7.5%9.7%
Current ratio1.09×0.97×1.38×1.68×1.15×1.29×1.34×1.3×
Debt / equity1.34×0.72×0.35×0.41×0.53×0.47×0.46×0.25×
Interest coverage0.28×-20.43×3.48×2.95×6.61×-1.1×12.95×31.71×
Dividend yield0.0%0.0%0.0%2.5%0.8%0.0%0.6%0.7%
Payout ratio0.0%0.0%0.0%83.9%45.9%0.0%28.4%23.7%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-2.3%-82.8%5.3%2.8%7.9%-17.8%11.3%13.6%
Return on invested capital-0.7%-45.5%5.0%2.7%6.3%-1.1%8.0%10.5%
Return on assets-0.8%-37.8%3.3%1.7%4.1%-10.0%6.4%8.2%
Free cash flow yield-2.2%-11.3%-7.1%-20.5%-1.0%1.8%0.3%-2.9%
Earnings yield-2.0%-64.0%5.7%3.0%1.7%-2.9%2.0%2.8%
Enterprise valueSEK 390.7MSEK 521MSEK 566.8MSEK 515MSEK 1.5BSEK 1.7BSEK 2BSEK 1.5B
Net debt / EBITDA8.83×-0.67×1.95×1.61×2.11×5.45×1.42×0.68×
Cash conversion cycle (days)153142129153129135132134