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)
CHEF.STthis companyCheffelo AB	SEK 82.00	17.83×	2.33×	0.86×	8.23×	-45.0%	42.4%	6.1%	4.8%	13.0%	9.6%	12.0%	0.19×	-0.64×	8.16×	1.21×	4.1%	6	3.7	4	A
CEDER.STCedergrenska AB (publ)	SEK 52.60	27.27×	4.81×	0.39×	4.88×	341.0%	3.6%	3.6%	1.4%	17.6%	8.1%	10.7%	1.45×	0.44×	9.27×	1.16×	3.9%	5	4.19	2	B-
CLEM.STClemondo Group AB (publ)	SEK 6.00	22×	1.03×	0.42×	7.21×	930.9%	38.5%	3.0%	1.9%	4.6%	3.9%	11.2%	0.4×	2.01×	3.67×	1.49×	0.0%	4	2.14	3	B
LYKO-A.STLyko Group AB	SEK 114.80	-698×	4.68×	0.54×	12.35×	3.5%	41.9%	1.9%	-0.1%	-0.7%	4.1%	10.1%	3.1×	3.84×	0.93×	0.78×	0.0%	6	2.21	2	C+
MSON-B.STMidsona AB (publ)	SEK 9.02	123.26×	0.42×	0.34×	7.44×	304.2%	28.5%	3.7%	0.3%	0.3%	1.4%	16.3%	0.21×	1.45×	3.44×	2.1×	2.4%	6	1.82	4	A-
NNH.STNew Nordic Healthbrands AB	SEK 15.05	17.58×	1.39×	0.25×	9.26×	-27.5%	2.8%	2.6%	1.4%	7.9%	7.1%	5.3%	0.35×	1.1×	5.65×	1.6×	0.0%	3	2.82	3	B+
Peer median	—	22×	1.39×	0.39×	7.44×	304.2%	28.5%	3.0%	1.4%	4.6%	4.1%	10.7%	0.4×	1.45×	3.67×	1.49×	0.0%	5	2.21	3	—