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
-80.7%
SEK 0.52
vs SEK 2.68 price
Levered DCF
SEK 0.52
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
32.08
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-13.74×-3.27×-5.82×-3.59×-6.12×-41.33×-397.44×-20,666.67×
P/B10.19×2.54×5.83×2.12×1.53×11.05×121.48×92.65×
P/S0×7.4×8.51×54.32×136,308.38×0×0×0×
EV / EBITDA-12.25×-1.56×-3.87×-1.32×-2.11×-36.04×22,942.95×0×
Gross margin0.0%100.0%99.9%100.0%-1906.1%0.0%0.0%0.0%
Operating margin0.0%-236.9%-252.2%-1512.7%-2234986.0%0.0%0.0%0.0%
Net margin0.0%-226.0%-146.0%-1524.6%-2235169.2%0.0%0.0%0.0%
Current ratio6.75×4.06×2.19×3.39×21.68×5.12×21.23×14.79×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-2,278.11×-319.47×-373.26×-149.71×-12,204.06×0×0×0×
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-74.5%-77.6%-100.0%-59.5%-25.1%-27.6%-31.1%-0.4%
Return on invested capital-76.8%-81.3%-172.7%-59.0%-25.1%-27.6%-31.6%-0.4%
Return on assets-63.5%-58.4%-54.3%-42.1%-24.0%-22.4%-30.9%-0.4%
Free cash flow yield-9.1%-44.5%-15.6%-12.3%-17.9%-0.9%-0.3%0.0%
Earnings yield-7.3%-30.6%-17.2%-28.1%-16.4%-2.5%-0.3%-0.0%
Enterprise valueSEK 213.1MSEK 26.3MSEK 66.2MSEK 25.7MSEK 27.6MSEK 101.5MSEK 74.6MSEK 74.5M
Net debt / EBITDA1.43×1.56×1.72×2.26×4×4.11×-10.41×0×
Cash conversion cycle (days)0451128,46963,580-60,50500