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
-311.6%
-€7.41
vs €3.50 price
Levered DCF
-€6.50
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
2.7
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-30×-478.07×279.66×-33.85×246.46×-28.33×-23.31×23.92×
P/B3.14×4.56×4.03×5.07×4.73×2.33×1.8×1.7×
P/S3.58×2.61×1.93×2.51×3.75×1.58×1.21×1.25×
EV / EBITDA-102.56×23.5×21.23×87.73×63.58×16.16×40.6×8.1×
Gross margin33.0%36.6%34.5%32.7%34.9%37.9%37.4%39.4%
Operating margin-12.8%3.9%2.6%-5.9%6.1%-1.8%-6.9%6.2%
Net margin-11.9%-0.5%0.7%-7.4%1.5%-5.6%-5.2%5.2%
Current ratio3.55×1.97×1.56×1.38×2.18×2.08×1.73×2.1×
Debt / equity0.25×0.36×0.48×0.59×0.26×0.46×0.21×0.17×
Interest coverage-4.47×1.5×1.54×-5.58×6.7×-1.62×-9.11×9.67×
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-10.4%-1.0%1.4%-15.0%1.9%-8.2%-7.7%7.1%
Return on invested capital-8.9%-1.9%1.9%-5.6%2.3%-1.8%-5.8%6.9%
Return on assets-6.8%-0.5%0.6%-5.3%1.1%-4.4%-4.7%4.6%
Free cash flow yield-4.9%-1.7%-1.7%-7.2%-2.6%-8.9%-5.8%1.9%
Earnings yield-3.3%-0.2%0.4%-3.0%0.4%-3.5%-4.3%4.2%
Enterprise value€289.2M€301.9M€176.6M€141.8M€149.1M€57.3M€48.2M€44.6M
Net debt / EBITDA12.2×-0.48×0.92×0.25×2.11×2.4×3.66×0.08×
Cash conversion cycle (days)199158175206216202157138