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)
CX.STthis companyCombinedX AB (publ)	SEK 24.90	18.49×	1.46×	0.74×	6.22×	309.6%	20.0%	6.0%	4.0%	7.9%	6.5%	12.9%	0.32×	0.39×	4.09×	1.03×	3.7%	5	3.27	5	S-
ACCON.STAcconeer AB (publ)	SEK 10.80	-45.52×	3.62×	16.03×	-43.57×	-268.8%	52.5%	-41.1%	-34.8%	-7.9%	-9.3%	-6.4%	0×	2.14×	-2,379.4×	6.47×	0.0%	3	23.1	1	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
AVEN.STAvensia AB (publ)	SEK 6.18	14.59×	7.28×	0.74×	6.35×	297.5%	8.1%	8.1%	5.1%	50.2%	25.6%	13.1%	1.38×	0.23×	8.18×	1.26×	5.9%	5	3.81	3	B+
CAG.STCAG Group AB (publ)	SEK 87.40	15.82×	2.25×	0.89×	7.17×	259.8%	39.2%	7.5%	5.7%	14.2%	12.2%	11.1%	0.11×	-0.93×	19.5×	1.73×	3.9%	4	3.51	4	A
G5EN.STG5 Entertainment AB (publ)	SEK 71.50	23.67×	1.55×	0.75×	3.22×	211.8%	60.2%	5.9%	3.2%	6.6%	12.0%	19.9%	0×	-1.4×	24.67×	4.28×	8.8%	7	6.24	4	A+
Peer median	—	15.82×	3.62×	0.89×	6.35×	211.8%	52.5%	7.5%	5.1%	14.2%	12.0%	11.1%	0.11×	-0.93×	8.18×	2.19×	3.9%	4	6.16	3	—