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
+719.8%
€14.45
vs €1.76 price
Levered DCF
€17.76
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
0.88
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-69.77×55.17×-14.77×108.45×99.88×-166.41×125.53×76.91×
P/B2.95×0.52×5.11×20.73×21.2×24.45×23.41×16.83×
P/S0.99×0.22×0.56×5.06×5.88×9.05×13.23×16.64×
EV / EBITDA7.62×7.06×7.55×24.84×27.04×50.92×45.84×47.41×
Gross margin52.6%51.0%50.5%52.5%50.1%46.9%52.4%53.3%
Operating margin21.3%12.4%13.1%19.8%12.2%5.7%14.3%32.3%
Net margin-1.4%0.4%-3.8%2.9%4.2%-7.2%5.9%21.6%
Current ratio10.65×1.92×1.61×1.66×1.72×1.22×1.73×7.35×
Debt / equity5.05×3.84×11.87×4.53×3.83×3.67×1.85×0×
Interest coverage1.94×10.48×5.22×54.24×61.76×3.61×52.03×75,959×
Dividend yield1.3%0.0%19.6%1.6%0.7%0.0%0.9%0.8%
Payout ratio-93.7%0.0%-289.1%267.5%97.8%-6.2%197.3%60.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-4.2%0.9%-34.6%12.1%15.2%-19.5%10.4%21.8%
Return on invested capital2.2%2.8%-4.1%5.2%5.1%2.6%4.1%16.7%
Return on assets-0.5%0.1%-1.8%1.5%2.0%-2.7%2.7%16.0%
Free cash flow yield22.5%50.0%25.7%1.1%1.8%2.1%2.0%1.3%
Earnings yield-1.4%1.8%-6.8%0.6%0.7%-0.8%0.4%1.3%
Enterprise value€1.4B€649.5M€788.1M€3.3B€3.8B€4.3B€5.1B€3.8B
Net debt / EBITDA4.52×5.92×4.96×3.63×3.12×5.26×2.3×-0.9×
Cash conversion cycle (days)2970215246828762