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
-159.2%
-€1.34
vs €2.26 price
Levered DCF
-€0.46
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.79
Distress zone
Rating
—
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-4.44×-2.7×-13.5×-5.05×4.14×150.71×-2.67×-0.46×
P/B10.14×2.9×1.89×1.57×2.81×5.34×2.03×1.43×
P/S0.34×0.27×0.34×0.36×0.76×0.55×0.19×0.19×
EV / EBITDA-7.76×-5.44×-8.77×-38.8×12.98×38.18×-9.42×-0.52×
Gross margin47.8%47.1%50.0%54.9%57.0%52.3%46.8%26.4%
Operating margin-6.4%-7.8%-6.5%-1.9%3.9%0.4%-4.6%-35.2%
Net margin-7.5%-10.2%-2.4%-7.2%18.3%0.4%-5.9%-40.1%
Current ratio1.03×1.21×1.49×1.81×1.68×1.57×1.57×1.75×
Debt / equity2.47×0.85×0.41×0.25×0.16×0.76×0.82×0.34×
Interest coverage-13.4×-16.1×-28.98×-13.65×34.09×1.26×-8.67×-82.18×
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-226.6%-107.9%-13.7%-31.0%67.7%3.5%-62.8%-306.9%
Return on invested capital-55.3%-43.4%-25.7%-6.3%12.0%1.4%-17.0%-109.7%
Return on assets-18.3%-23.8%-5.0%-14.5%33.3%0.7%-12.0%-71.1%
Free cash flow yield2.9%-1.7%-0.7%-8.9%2.2%9.5%7.2%-12.2%
Earnings yield-22.3%-37.2%-7.2%-19.8%24.1%0.7%-30.9%-215.4%
Enterprise value€14.7M€13.7M€17.2M€18M€38M€24.2M€10.8M€9.2M
Net debt / EBITDA-0.82×-0.73×-0.99×-2.81×-0.17×1.57×-2.15×0.02×
Cash conversion cycle (days)2862105158140112133122