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)
CAST.STthis companyCastellum AB (publ)	SEK 136.15	55.71×	0.77×	5.46×	33.47×	-207.2%	67.3%	64.5%	9.8%	1.4%	2.8%	7.6%	1×	18.93×	2.83×	0.13×	1.7%	7	0.78	3	B-
ATRLJ-B.STAtrium Ljungberg AB (publ)	SEK 22.35	25.36×	0.74×	5.88×	23.79×	96.8%	62.6%	60.1%	23.1%	2.9%	2.5%	5.6%	0.98×	13.52×	3.03×	0.36×	2.2%	6	0.75	3	B
BALD-B.STFastighets AB Balder (publ)	SEK 53.74	10.64×	0.86×	5.91×	16.05×	-68.8%	74.5%	66.7%	55.5%	8.1%	2.8%	6.6%	1.58×	10.22×	1.96×	0.93×	0.0%	5	0.47	3	B
CIBUS.STCibus Nordic Real Estate AB (publ)	SEK 135.65	11.37×	1.08×	5.52×	15.71×	184.5%	83.3%	74.7%	48.4%	9.4%	4.8%	12.1%	1.63×	9.34×	2.22×	0.89×	6.6%	5	0.44	4	A-
FABG.STFabege AB (publ)	SEK 66.90	-74.37×	0.69×	6.91×	115.14×	-147.2%	66.3%	65.6%	-9.3%	-0.9%	2.0%	6.7%	0.96×	66.87×	2.62×	0.18×	2.4%	7	0.32	3	B
HUFV-A.STHufvudstaden AB (publ)	SEK 117.30	29.67×	0.89×	7.54×	24.96×	-30.7%	47.8%	47.9%	25.4%	3.0%	2.5%	5.2%	0.44×	8.05×	4.49×	0.23×	2.3%	6	0.67	3	B+
Peer median	—	11.37×	0.86×	5.91×	23.79×	-30.7%	66.3%	65.6%	25.4%	3.0%	2.5%	6.6%	0.98×	10.22×	2.62×	0.36×	2.3%	6	0.47	3	—