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
-426.8%
-SEK 46.41
vs SEK 14.20 price
Levered DCF
-SEK 47.47
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
4.46
Safe 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-4,935.48×20×-26×-5×-3.94×-13.02×-31.57×58.79×
P/B4.18×3.83×1.54×1.4×1.83×4.9×8.16×23.82×
P/S3.1×2.37×0.9×1.19×3.29×5.92×6.36×4.69×
EV / EBITDA10.55×6.92×4.56×66.21×-5.75×-19.11×-82.99×68.51×
Gross margin2.2%43.7%34.0%24.5%-12.4%1.9%14.4%8.9%
Operating margin2.2%11.8%-3.1%-23.2%-79.7%-48.4%-19.9%5.1%
Net margin-0.1%11.9%-3.4%-23.9%-81.5%-45.3%-16.8%7.9%
Current ratio1.56×1.56×1.11×1.07×1.64×1.88×0.56×1.9×
Debt / equity0.02×0.04×0.11×0.14×0.15×0.36×0.46×0.15×
Interest coverage9.95×29.12×-4.48×-27.4×-42.54×-21.32×-14.65×16.48×
Dividend yield3.3%0.0%0.0%0.0%3.1%0.0%0.0%0.0%
Payout ratio-16216.7%0.0%0.0%0.0%-12.5%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-0.1%19.2%-5.9%-28.2%-45.2%-37.5%-21.5%39.9%
Return on invested capital-0.4%18.0%-4.4%-23.1%-37.6%-27.2%-14.1%10.5%
Return on assets-0.1%11.9%-3.3%-16.5%-28.6%-19.5%-9.0%15.2%
Free cash flow yield0.0%9.1%8.3%-21.7%-39.8%-10.1%-8.6%0.0%
Earnings yield-0.0%5.0%-3.8%-20.1%-24.8%-7.7%-2.6%1.7%
Enterprise valueSEK 180.5MSEK 187.5MSEK 60.2MSEK 62.8MSEK 94.4MSEK 164.7MSEK 230.9MSEK 221.1M
Net debt / EBITDA-1.63×-1.12×-0.8×-5.63×1.19×1.62×-3.43×-0.08×
Cash conversion cycle (days)8960-9621264774129