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
-144.1%
-SEK 4.32
vs SEK 9.79 price
Levered DCF
-SEK 4.71
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
4.55
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-5.74×-6.25×-4.39×-7.24×-11.57×-3.06×-18.52×-10.13×
P/B5.81×4.35×2.63×2.72×2.29×0.87×4.66×3.93×
P/S31.51×46.55×24.87×61.29×31.57×13.49×13.83×30.53×
EV / EBITDA-5.36×-6.03×-3.89×-6.57×-10.48×-1.49×-14.49×315.5×
Gross margin19.9%74.8%-255.0%-533.8%-152.4%-355.4%-35.9%-197.2%
Operating margin-555.9%-714.5%-563.9%-880.4%-276.3%-438.7%-80.8%-327.9%
Net margin-548.9%-745.3%-567.5%-842.2%-273.9%-440.5%-74.4%-301.3%
Current ratio1.05×1.86×3.33×2.98×3.9×4.28×10.76×10.67×
Debt / equity0.27×0.24×0.21×0.01×0.01×0.01×0×0×
Interest coverage-15.28×-12.72×-79.22×-1,981×-528.41×-178,395×-9,525.86×-92,514×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-101.1%-69.7%-59.9%-37.4%-19.9%-28.4%-25.1%-38.8%
Return on invested capital-79.2%-53.0%-48.9%-37.7%-19.9%-22.7%-27.2%-42.2%
Return on assets-53.6%-43.4%-43.0%-33.8%-18.4%-20.0%-22.7%-35.1%
Free cash flow yield-13.7%-10.6%-19.4%-12.6%-10.8%-24.5%-5.5%-9.3%
Earnings yield-17.4%-16.0%-22.8%-13.7%-8.7%-32.6%-5.4%-9.9%
Enterprise valueSEK 1.8BSEK 1.9BSEK 1.2BSEK 1.3BSEK 1.1BSEK 265.5MSEK 887MSEK 631.3M
Net debt / EBITDA0.36×0.74×0.6×0.65×1.37×1.59×4.17×-114.88×
Cash conversion cycle (days)21-5901291165031373