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)
CLAV.STthis companyClavister Holding AB (publ.)	SEK 4.34	174.7×	9.85×	4.23×	31.92×	-198.5%	-6.5%	-6.5%	2.4%	5.6%	1.3%	-0.7%	1.31×	0.9×	-1.41×	0.92×	0.0%	6	4.53	2	C+
ADVE.STAdvenica AB	SEK 18.20	51.84×	7.57×	4.26×	29.52×	-102.8%	53.6%	8.3%	8.2%	14.5%	11.9%	-0.3%	0.12×	-3.1×	6.71×	2.19×	0.5%	3	6.16	2	C
CTEK.STCTEK Ab	SEK 14.00	33.32×	1.23×	1.07×	7.07×	0.0%	9.3%	9.3%	3.2%	3.7%	4.2%	16.3%	0.53×	1.39×	3.58×	3.03×	0.0%	7	2.06	3	B
ENEA.STEnea AB (publ)	SEK 50.80	27.79×	0.83×	1.54×	7.49×	333.4%	59.4%	12.6%	5.6%	3.0%	5.4%	7.0%	0.2×	1.1×	10.21×	1.46×	0.0%	7	1.37	4	A-
FREJA.STFreja eID Group AB (publ)	SEK 21.10	-26.27×	18.15×	7.81×	193.02×	-194.6%	18.6%	-26.2%	-30.0%	-69.6%	-37.3%	1.7%	0.49×	-1.97×	-6.1×	0.83×	0.0%	4	1.66	1	D+
MSAB-B.STMicro Systemation AB	SEK 101.50	23.31×	7.62×	2.48×	11.33×	34.5%	15.6%	14.7%	10.7%	32.8%	32.0%	6.3%	0.11×	-1.62×	8.59×	1.76×	2.4%	5	7.42	4	A-
Peer median	—	27.79×	7.57×	2.48×	11.33×	0.0%	18.6%	9.3%	5.6%	3.7%	5.4%	6.3%	0.2×	-1.62×	6.71×	1.76×	0.0%	5	2.06	3	—