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)
DUNI.STthis companyDuni AB (publ)	SEK 67.20	15.84×	1.45×	0.64×	8.1×	284.4%	24.5%	7.2%	4.1%	9.2%	6.6%	3.8%	0.53×	1.86×	11.85×	1.68×	4.8%	4	1.73	3	B
BILL.STBillerudKorsnäs AB (publ)	SEK 87.85	32.83×	0.84×	0.58×	7.51×	214.4%	48.1%	2.6%	1.8%	2.6%	2.1%	2.3%	0.27×	1.56×	3.63×	1.32×	3.7%	5	1.53	3	B+
BONG.STBong AB (publ)	SEK 0.32	-4.76×	0.27×	0.08×	4.41×	1390.0%	15.4%	0.7%	-1.6%	-5.7%	1.3%	49.2%	0.67×	2.75×	0.33×	1.06×	0.0%	4	1.3	3	B-
HOLM-B.STHolmen AB	SEK 304.80	19.01×	0.99×	2.48×	12.48×	63.5%	1.7%	10.7%	13.1%	5.2%	2.9%	3.1%	0.09×	0.99×	17.17×	1.38×	3.4%	5	1.41	4	A-
RROS.STRottneros AB (publ)	SEK 2.29	-1.72×	0.51×	0.3×	-4.35×	1750.9%	-21.4%	-21.4%	-17.8%	-29.5%	-21.6%	-30.6%	0.26×	-1.32×	-18.76×	1.05×	0.0%	4	1.12	2	C
Peer median	—	8.65×	0.67×	0.44×	5.96×	802.2%	8.5%	1.7%	0.1%	-1.6%	1.7%	2.7%	0.27×	1.27×	1.98×	1.19×	1.7%	5	1.36	3	—