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
-329.6%
-€5.21
vs €2.27 price
Levered DCF
-€7.57
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
3.08
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-47.92×-13.65×-12×-114.35×20.74×38.52×3.89×8.22×
P/B1.84×0.86×1.22×2.02×3.39×4.93×0.8×1.01×
P/S1.33×0.55×1.2×2.13×3.17×3.84×0.69×0.79×
EV / EBITDA99.35×152.88×-43.61×29.02×18.21×26.31×2.84×5.57×
Gross margin49.0%46.3%46.9%42.3%60.2%34.1%34.5%26.0%
Operating margin-1.8%-2.6%-8.9%8.5%13.1%11.5%20.3%10.7%
Net margin-2.8%-4.1%-9.9%-1.9%15.2%9.8%17.9%9.5%
Current ratio2×10.04×6.41×21.85×13.84×3.16×14.7×11.78×
Debt / equity0.23×0.29×0.18×0.2×0.26×0.52×0.19×0.15×
Interest coverage0×-2.1×-6.43×10.15×14.79×17.69×40.63×12.65×
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-3.9%-6.3%-10.0%-1.8%16.2%12.5%20.7%12.0%
Return on invested capital-1.8%-2.8%-7.1%5.9%9.5%8.0%15.1%9.8%
Return on assets-2.8%-4.0%-7.4%-1.3%11.1%7.0%15.2%8.8%
Free cash flow yield1.5%-10.3%-3.1%-10.8%-1.0%-3.6%6.5%10.6%
Earnings yield-2.1%-7.3%-8.2%-0.9%4.8%2.5%25.8%11.9%
Enterprise value€57.7M€29.6M€36M€68M€96.5M€87M€11.6M€12.3M
Net debt / EBITDA3.18×12.57×5.71×-2.66×-0.43×1.49×-0.02×0.3×
Cash conversion cycle (days)350323341325451267192172