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)
ELTEL.STthis companyEltel AB (publ)	SEK 16.60	263.46×	0.83×	0.16×	5.8×	144.6%	12.9%	2.2%	0.3%	1.4%	2.8%	18.2%	1.16×	3.01×	1.21×	0.95×	0.0%	7	0.77	3	B-
AFRY.STAFRY Ab	SEK 131.80	21.25×	1.34×	0.66×	8.87×	72.1%	6.4%	6.5%	3.1%	6.3%	6.3%	12.5%	0.52×	2.09×	2.74×	1.04×	4.0%	6	1.68	4	A-
BRAV.STBravida Holding AB (publ)	SEK 143.70	14.91×	2.01×	0.65×	9.13×	3.5%	15.2%	5.9%	4.4%	13.5%	9.7%	7.1%	0.4×	1.15×	15.29×	0.87×	4.2%	8	2.72	4	A-
INSTAL.STInstalco AB (publ)	SEK 42.00	20.22×	2.15×	0.51×	9.48×	141.4%	52.3%	4.1%	2.5%	10.6%	5.4%	13.4%	1.17×	3.14×	3.34×	1.09×	2.6%	7	2.52	3	B+
NCC-B.STNCC AB (publ)	SEK 190.20	151.86×	2.72×	0.39×	11.61×	13.7%	9.8%	3.6%	0.3%	1.8%	2.8%	7.2%	0.49×	1.42×	9.2×	1.37×	5.0%	6	2.52	2	C+
NETEL.STNetel Holding AB	SEK 3.05	-2.06×	0.25×	0.08×	16.31×	635.5%	-0.8%	-0.8%	-4.0%	-12.0%	-1.1%	-29.4%	1.16×	12.92×	-0.29×	1.47×	0.0%	4	0.94	2	C+
Peer median	—	20.22×	2.01×	0.51×	9.48×	72.1%	9.8%	4.1%	2.5%	6.3%	5.4%	7.2%	0.52×	2.09×	3.34×	1.09×	4.0%	6	2.52	3	—