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
-93.8%
SEK 0.12
vs SEK 1.91 price
Levered DCF
SEK 0.02
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
13.82
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-7.48×-1.97×-4.79×-24.09×-17.47×-17.21×-8.75×-3.21×
P/B3.07×1.1×4.54×10.66×12.83×12.63×5.87×1.74×
P/S214.3×17.75×239.98×101.22×181.09×40.42×14.64×19.98×
EV / EBITDA-6.78×-1.55×-4.25×-33.42×-23.49×-24.53×-11.8×-2.87×
Gross margin-2972.0%-259.4%-770.8%-32.2%-133.9%-1.7%24.7%-117.6%
Operating margin-3187.5%-899.7%-5000.1%-392.0%-931.8%-231.7%-163.6%-628.5%
Net margin-2851.9%-904.4%-4991.2%-418.6%-1033.6%-233.8%-167.6%-622.0%
Current ratio2.36×2.88×4.08×4.19×4.32×1.62×3.06×3.83×
Debt / equity0.02×0.02×0.03×0.01×0.01×0.02×0.03×0.01×
Interest coverage-160.43×-123.18×-343.6×-1,187.64×-22.05×-420.59×-951.8×-201.73×
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-40.8%-56.2%-94.3%-44.1%-73.2%-73.0%-67.2%-54.2%
Return on invested capital-45.0%-54.8%-92.0%-41.0%-63.1%-66.6%-63.8%-52.0%
Return on assets-36.2%-48.3%-80.2%-38.9%-63.7%-57.4%-56.8%-46.8%
Free cash flow yield-18.4%-66.8%-18.0%-4.9%-4.7%-5.2%-11.1%-33.2%
Earnings yield-13.3%-51.0%-20.8%-4.1%-5.7%-5.8%-11.4%-31.1%
Enterprise valueSEK 141.1MSEK 35.7MSEK 207.7MSEK 597.3MSEK 684.3MSEK 432MSEK 201.1MSEK 49.1M
Net debt / EBITDA0.52×0.71×0.6×1.62×1.11×0.45×0.71×1.23×
Cash conversion cycle (days)1,61283-263243535467