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)
BRAV.STthis companyBravida Holding AB (publ)	SEK 143.40	14.91×	2.01×	0.65×	9.13×	3.5%	15.2%	5.9%	4.4%	13.5%	9.7%	7.1%	0.4×	1.15×	15.29×	0.87×	4.2%	8	2.72	4	A-
AFRY.STAFRY Ab	SEK 131.70	21.25×	1.34×	0.66×	8.87×	72.1%	6.4%	6.5%	3.1%	6.3%	6.3%	12.5%	0.52×	2.09×	2.74×	1.04×	4.0%	6	1.68	4	A-
BYGGP.STByggPartner Gruppen AB (publ)	SEK 36.10	14.96×	3.18×	0.37×	8.45×	125.6%	6.6%	2.9%	2.5%	21.2%	15.7%	14.2%	0.17×	-0.27×	17.44×	0.91×	1.2%	7	3.57	5	S-
ELTEL.STEltel AB (publ)	SEK 16.70	263.46×	0.83×	0.16×	5.8×	144.6%	12.9%	2.2%	0.3%	1.4%	2.8%	18.2%	1.16×	3.01×	1.21×	0.95×	0.0%	7	0.77	3	B-
EOLU-B.STEolus Aktiebolag (publ)	SEK 49.60	-3.1×	0.94×	0.27×	-3.29×	247.1%	-8.6%	-8.6%	-8.8%	-30.2%	-16.2%	166.2%	0.48×	0.01×	-3.36×	5.21×	5.2%	5	3.43	2	B-
FG.STFasadgruppen Group AB (publ)	SEK 15.50	-14.33×	0.82×	0.31×	8.14×	1179.6%	1.4%	2.2%	-2.1%	-5.7%	2.2%	18.8%	1.17×	4.4×	0.73×	1.19×	0.0%	5	1.04	3	B-
Peer median	—	14.96×	0.94×	0.31×	8.14×	144.6%	6.4%	2.2%	0.3%	1.4%	2.8%	18.2%	0.52×	2.09×	1.21×	1.04×	1.2%	6	1.68	3	—