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
-287.0%
-SEK 4.28
vs SEK 2.29 price
Levered DCF
-SEK 4.43
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
10.82
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-9.05×-5.64×-13.04×-10.15×-26.06×-186.92×-12.66×-4.71×
P/B3.71×1.73×8.46×5.5×9.48×23.16×4.4×1.26×
P/S8.56×6.68×12.74×14.18×20.7×22.21×8.55×3.84×
EV / EBITDA-9.17×-5.07×-16×-11.1×-30.28×-470.69×-14.5×-4.06×
Gross margin61.5%67.4%62.6%58.1%58.3%68.3%73.2%70.0%
Operating margin-96.9%-114.2%-94.4%-139.4%-79.0%-10.8%-68.0%-77.2%
Net margin-96.3%-116.7%-97.7%-140.3%-79.3%-11.9%-66.8%-81.0%
Current ratio3.65×6.28×1.2×3.14×2.09×1.34×2.22×4.16×
Debt / equity0.01×0.01×0.24×0.18×0.02×0.14×0.05×0.03×
Interest coverage-42.41×-27.31×-23.01×-68.42×-50.9×-15×-28.38×-17.36×
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-41.8%-30.2%-64.9%-54.4%-36.3%-12.4%-34.4%-26.7%
Return on invested capital-41.7%-29.1%-50.8%-45.8%-35.2%-10.0%-32.5%-25.9%
Return on assets-36.5%-27.2%-39.5%-39.4%-28.9%-8.2%-27.7%-23.0%
Free cash flow yield-8.9%-20.0%-6.3%-9.8%-3.5%-0.6%-7.3%-14.5%
Earnings yield-11.3%-17.5%-7.7%-9.9%-3.8%-0.5%-7.8%-21.1%
Enterprise valueSEK 429.1MSEK 231.5MSEK 658.1MSEK 665.8MSEK 1.2BSEK 2.5BSEK 500.6MSEK 136.4M
Net debt / EBITDA0.69×1.6×-0.24×0.47×0.76×1.83×0.69×1.95×
Cash conversion cycle (days)2512781692181947220-32