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)
CLAS-B.STthis companyClas Ohlson AB (publ)	SEK 548.50	21.65×	8.02×	2.02×	11.29×	-11.0%	47.7%	12.2%	9.3%	37.1%	22.2%	7.7%	0.6×	0.03×	19.23×	1.51×	1.8%	5	6.82	4	A-
BMAX.STByggmax Group AB (publ)	SEK 66.00	16.84×	1.28×	0.52×	6.88×	304.5%	5.0%	4.6%	3.1%	7.6%	5.1%	23.4%	1.3×	3.46×	3.65×	0.79×	1.4%	9	2.08	4	A-
ELON.STElon AB (publ)	SEK 47.50	-2.52×	0.68×	0.05×	9.51×	100.0%	5.9%	-1.2%	-2.1%	-27.0%	-8.7%	52.2%	0.64×	4.35×	-1.75×	1.08×	7.4%	6	3.12	3	B-
KJELL.STKjell Group AB	SEK 18.90	-1.5×	0.75×	0.25×	14.51×	827.5%	39.2%	-15.3%	-16.3%	-49.6%	-21.0%	13.7%	1.25×	7.96×	-9.77×	0.62×	0.0%	5	2.17	2	C+
RUSTA.STRusta AB (publ)	SEK 81.90	28×	7.11×	1.22×	10.49×	83.2%	43.5%	7.6%	4.4%	25.3%	9.4%	7.7%	2.51×	2.67×	3.83×	1.21×	1.4%	7	3.04	3	B+
Peer median	—	7.67×	1.01×	0.38×	10×	202.2%	22.6%	1.7%	0.5%	-9.7%	-1.8%	18.5%	1.27×	3.9×	0.95×	0.94×	1.4%	7	2.61	3	—