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
-593.0%
-SEK 156.27
vs SEK 31.70 price
Levered DCF
-SEK 134.15
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
1.49
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-21.53×-23.38×-18.66×336.36×-46.23×71.55×166.35×-201.64×
P/B1.58×1.9×2.58×3.33×13.89×39.96×101.29×256.06×
P/S0.81×0.84×1.21×1.49×3.7×4.88×7.07×11.6×
EV / EBITDA54.65×-28.24×-20.88×80.08×-45.86×37.55×93.69×-511.03×
Gross margin-1.3%100.0%33.2%41.2%38.3%43.4%51.7%-4.7%
Operating margin-1.7%-6.1%-6.3%1.0%-9.4%12.3%6.3%-4.7%
Net margin-3.8%-3.6%-6.4%0.4%-8.0%6.8%4.2%-5.7%
Current ratio1.25×1.86×3.69×1.95×1.61×1.38×1.29×1.26×
Debt / equity0.58×0.87×0.15×0.48×0.48×1.39×4.16×8×
Interest coverage-0.43×-1.69×-4.39×2.34×-9.82×5.29×3.74×-2.77×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-7.4%-8.1%-13.8%1.0%-30.0%56.0%60.4%-126.3%
Return on invested capital-1.6%-6.4%-9.4%0.6%-18.5%32.0%15.1%-10.5%
Return on assets-3.2%-3.7%-10.0%0.6%-12.8%12.3%6.3%-6.9%
Free cash flow yield-9.0%-9.5%5.5%-16.2%-6.2%0.8%0.1%0.3%
Earnings yield-4.7%-4.3%-5.3%0.3%-2.2%1.4%0.6%-0.5%
Enterprise valueSEK 321.1MSEK 217.3MSEK 210.4MSEK 320.8MSEK 602.3MSEK 538.6MSEK 542.2MSEK 537.1M
Net debt / EBITDA12.43×-8.79×0.58×1.85×-1.22×1.24×3.7×-15.47×
Cash conversion cycle (days)65160127231208208260160