| 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) | |||
| SEK 0.51 | 45.75× | 5.87× | 1.62× | 8.06× | -47209.2% | 95.9% | 6.4% | 3.1% | 11.3% | 13.3% | 5.3% | 0.34× | 0.32× | 7.33× | 1.07× | 0.0% | 6 | 2.09 | 4 | A- | |
| $1,506.10 | 36.82× | 18.04× | 10.83× | 27.77× | -79.3% | 52.8% | 34.6% | 29.4% | 49.0% | 33.4% | 3.1% | 0.22× | -0.69× | 0× | 1.26× | 0.7% | 9 | 10.3 | 4 | A- | |
| $10.54 | 11.11× | 2.71× | 1.33× | 6.52× | -21.1% | 48.1% | 13.8% | 12.0% | 24.4% | 13.3% | 9.6% | 0.42× | 0.05× | 10.73× | 1.29× | 3.0% | 6 | 2.31 | 4 | A- | |
| $237.40 | 32.92× | 5.39× | 6.55× | 19.95× | -50.9% | 72.9% | 26.1% | 19.5% | 16.0% | 12.4% | 3.5% | 0.18× | -0.01× | 6.99× | 1.17× | 1.1% | 7 | 6.83 | 3 | B+ | |
| $256.29 | 13.89× | 3.68× | 1.57× | 8.32× | -7.5% | 32.0% | 15.4% | 11.3% | 26.5% | 16.4% | 10.0% | 0.42× | 0.04× | 37.59× | 1.43× | 3.4% | 7 | 4.51 | 4 | A | |
| $253.77 | 27.13× | 5.45× | 4.47× | 16.75× | -74.0% | 54.4% | 27.0% | 16.5% | 20.1% | 11.0% | 4.2% | 1.22× | 2.35× | 7.1× | 2.05× | 1.9% | 8 | 3.85 | 3 | B+ | |
| Peer median | — | 27.13× | 5.39× | 4.47× | 16.75× | -50.9% | 52.8% | 26.1% | 16.5% | 24.4% | 13.3% | 4.2% | 0.42× | 0.04× | 7.1× | 1.29× | 1.9% | 7 | 4.51 | 4 | — |





