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
+98.3%
SEK 1.95
vs SEK 0.98 price
Levered DCF
SEK 2.03
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-0.68
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-0.58×-7.91×-10.26×-6.61×-10.72×38.74×282.5×-17.04×
P/B0.61×4.8×10.71×4.52×5.33×12.43×38.65×8.91×
P/S310.44×10,334.98×12,018.68×1,403.7×2,517.3×9,296.67×8,216.77×356.55×
EV / EBITDA0.62×-6.29×-10.51×-5.89×-10.35×36.11×264.11×-14.37×
Gross margin-478.8%-2850.0%-2753.8%-565.6%-869.8%-888.5%-1216.1%-8.0%
Operating margin-54562.9%-140950.8%-112743.8%-22125.6%-26030.0%-33944.7%2856.0%-2332.2%
Net margin-53583.4%-130597.7%-116807.7%-21258.8%-22801.1%23733.6%2847.2%-2342.5%
Current ratio9.08×10.64×3.98×7.09×8.1×14.29×4.39×5.81×
Debt / equity0×0.16×0.21×0.09×0×0×0×0×
Interest coverage-73.88×-49.5×-18,320.88×-40,268.67×-467.1×-189.58×18.38×-302.22×
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
MetricFY2026FY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-104.9%-60.6%-104.1%-68.5%-48.3%31.7%13.4%-58.5%
Return on invested capital-78.6%-56.4%-82.8%-65.0%-54.9%-45.2%13.3%-57.5%
Return on assets-70.0%-48.1%-70.0%-56.4%-43.8%29.8%10.8%-49.5%
Free cash flow yield-132.6%-13.4%-8.8%-16.0%-11.2%-4.8%0.5%-7.0%
Earnings yield-172.6%-12.6%-9.7%-15.1%-9.1%2.6%0.3%-6.6%
Enterprise value-SEK 157.3MSEK 1.1BSEK 1.5BSEK 654.8MSEK 1BSEK 2.2BSEK 2.7BSEK 522.4M
Net debt / EBITDA1.21×1.31×0.58×1×1.21×-2.27×-5.62×1.01×
Cash conversion cycle (days)-2,72110,3539,6452,6309771,5603,37522