| 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) | |||
| €41.77 | 14.58× | 1.33× | 0.63× | 10.3× | 42.6% | 23.2% | 8.9% | 4.3% | 9.1% | 4.7% | 11.2% | 1.35× | 4.31× | 14.48× | 1.84× | 5.1% | 6 | 1.56 | 3 | B | |
| €34.42 | 9.87× | 0.82× | 0.35× | 6.85× | 352.8% | 19.1% | 5.5% | 3.5% | 8.3% | 3.5% | -12.4% | 1.45× | 4.21× | 3.7× | 0.94× | 5.6% | 4 | 1.22 | 3 | B | |
| SEK 317.80 | 17.49× | 3.38× | 1.26× | 10.69× | -35.3% | 24.4% | 10.1% | 7.2% | 19.3% | 7.2% | 4.5% | 1.39× | 2.4× | 26.67× | 1.15× | 6.2% | 5 | 1.72 | 3 | B+ | |
| Peer median | — | 13.68× | 2.1× | 0.8× | 8.77× | 158.8% | 21.8% | 7.8% | 5.4% | 13.8% | 5.3% | -3.9% | 1.42× | 3.3× | 15.18× | 1.04× | 5.9% | 5 | 1.47 | 3 | — |


