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
-525.0%
-€11.81
vs €2.78 price
Levered DCF
-€9.29
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-0
Distress 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-9.4×-7.39×-45.28×-15.41×32.69×757×92.2×32×
P/B1.19×1.53×3.36×2.27×5.13×6.43×7.23×6.34×
P/S1.23×1.82×4.82×3.59×11.44×9.29×7.73×7.17×
EV / EBITDA-24.08×-19.97×4,424.26×-32.38×23.07×52.29×41.92×25.46×
Gross margin8.3%14.4%22.4%23.2%24.5%25.1%29.8%29.8%
Operating margin-17.9%-17.9%-6.1%1.7%4.4%9.7%14.0%20.6%
Net margin-13.1%-24.6%-10.7%-23.4%34.9%1.3%8.5%22.4%
Current ratio2.07×1.98×1.94×3.18×3.39×3.16×2.62×1.27×
Debt / equity0.55×0.49×0.56×0.43×0.37×0.68×0.97×0.27×
Interest coverage-9.75×-12.18×-4.05×0.95×2.95×5.73×8.4×29.9×
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-12.7%-20.6%-7.5%-14.8%15.6%0.9%8.0%19.9%
Return on invested capital-7.5%-8.7%-2.5%0.6%1.3%0.9%4.0%12.2%
Return on assets-5.8%-10.3%-3.7%-7.8%9.6%0.4%3.2%10.9%
Free cash flow yield-8.5%-7.8%-4.8%0.8%0.0%-1.2%0.3%4.8%
Earnings yield-10.7%-13.5%-2.2%-6.5%3.0%0.1%1.1%3.1%
Enterprise value€997M€1.6B€3.9B€2.8B€6.9B€4.7B€3.6B€2.7B
Net debt / EBITDA-0.7×-1.94×131.46×-1.06×-0.62×0.77×2.14×0.05×
Cash conversion cycle (days)8171-59168457824