| 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 131.60 | 30.47× | 4.73× | 2.36× | 17.2× | -48.5% | 31.9% | 11.7% | 7.8% | 15.5% | 9.1% | 4.5% | 0.89× | 2.59× | 5.41× | 2.64× | 1.0% | 6 | 4.03 | 3 | B+ | |
| SEK 115.00 | 24.61× | 1.71× | 0.67× | 8.3× | 110.8% | 4.8% | 5.6% | 2.7% | 7.0% | 5.1% | 10.8% | 0.97× | 2.73× | 3.71× | 2.03× | 1.6% | 7 | 2.67 | 3 | B+ | |
| SEK 68.80 | 25.66× | 5.89× | 1.85× | 14.75× | 103.0% | 41.9% | 9.4% | 7.2% | 23.0% | 14.2% | 5.0% | 0.52× | 0.76× | 11.3× | 1.31× | 1.0% | 5 | 3.98 | 4 | A | |
| SEK 131.40 | 40.69× | 9.41× | 2.46× | 18.33× | 109.4% | 9.0% | 9.1% | 6.0% | 23.1% | 12.6% | 4.3% | 0.77× | 1.28× | 9.43× | 1.44× | 0.8% | 6 | 4.73 | 4 | A- | |
| Peer median | — | 25.66× | 5.89× | 1.85× | 14.75× | 109.4% | 9.0% | 9.1% | 6.0% | 23.0% | 12.6% | 5.0% | 0.77× | 1.28× | 9.43× | 1.44× | 1.0% | 6 | 3.98 | 4 | — |



