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
-131.6%
-€0.08
vs €0.25 price
Levered DCF
-€0.52
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.59
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E22.95×54.33×34.77×43.13×8.86×-25.53×-13.2×-3.57×
P/B0.91×1×1.07×0.84×0.83×0.86×0.77×0.46×
P/S4.55×5.08×5.87×5.31×7.29×10.13×5.58×4.31×
EV / EBITDA-33.69×14.17×13.05×14.8×6.85×-853.67×-15.44×-0.28×
Gross margin22.4%21.8%28.4%32.6%21.9%10.8%24.4%57.9%
Operating margin-25.5%-19.0%-6.3%-7.3%-25.0%-59.1%-33.3%-94.2%
Net margin19.8%9.4%16.9%12.3%82.3%-39.6%-42.2%-120.6%
Current ratio10.39×11.32×11.3×12.68×12.86×21.7×20.44×4.24×
Debt / equity0.17×0.23×0.24×0.27×0.23×0.24×0.16×0.08×
Interest coverage-3.95×-1.89×-0.65×-1.02×-3.13×-4.93×-8.13×-46.25×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%14.4%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%-51.4%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity4.0%1.9%3.1%1.9%9.4%-3.4%-5.8%-12.9%
Return on invested capital-3.3%-2.1%-0.8%-0.7%-2.2%-3.9%-3.9%-9.1%
Return on assets3.2%1.4%2.4%1.5%7.2%-2.6%-4.8%-9.6%
Free cash flow yield-9.7%-10.3%-2.3%-23.7%3.2%-2.3%19.3%23.0%
Earnings yield4.4%1.8%2.9%2.3%11.3%-3.9%-7.6%-28.0%
Enterprise value€34.8M€38.4M€39.1M€32.9M€29.1M€25.8M€12.7M€449.9K
Net debt / EBITDA-0.91×0.89×0.55×1.95×0.33×7.08×13.34×7.08×
Cash conversion cycle (days)8070-1412-74197227906