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)
DEDI.STthis companyDedicare AB (publ)	SEK 61.10	12.28×	1.4×	0.28×	4.95×	136.2%	24.3%	2.1%	2.3%	11.4%	6.8%	15.8%	0.09×	-1.39×	10.2×	1.4×	5.9%	5	2.8	4	A+
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
BALCO.STBalco Group AB	SEK 13.45	-11.16×	0.54×	0.31×	24.31×	877.9%	12.3%	-2.4%	-2.8%	-4.9%	-1.7%	2.7%	0.74×	11.9×	-0.93×	1.58×	0.0%	4	1.33	3	B-
CARE.STCareium AB (Publ)	SEK 28.70	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
CNCJO-B.STConcejo AB (publ)	SEK 45.00	11.09×	0.84×	0.99×	19.47×	-251.4%	42.5%	0.5%	9.7%	8.2%	0.3%	4.6%	0.06×	-1.71×	0.92×	2.84×	15.8%	5	2.26	5	S-
NGS.STNGS Group AB	SEK 2.70	-2.08×	1.06×	0.23×	18.78×	-114.6%	-0.2%	-0.2%	-10.9%	-50.9%	-0.5%	-14.5%	0.35×	3.52×	-0.15×	1.29×	0.0%	6	2.45	1	C-
Peer median	—	11.09×	0.85×	0.44×	18.78×	128.9%	13.6%	0.5%	2.4%	5.3%	0.3%	4.6%	0.35×	2.33×	0.92×	1.58×	0.0%	6	2.17	3	—