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)
EWRK.STthis companyEwork Group AB	SEK 52.80	21.75×	6.64×	0.12×	9.57×	545.0%	0.9%	0.9%	0.6%	30.5%	22.4%	7.4%	0.76×	0.69×	6.17×	1.06×	7.3%	6	4.84	3	B+
BYGGP.STByggPartner Gruppen AB (publ)	SEK 35.90	14.96×	3.18×	0.37×	8.45×	125.6%	6.6%	2.9%	2.5%	21.2%	15.7%	14.2%	0.17×	-0.27×	17.44×	0.91×	1.2%	7	3.57	5	S-
CCC.STCavotec Group AB	SEK 10.75	-96.64×	2.56×	0.84×	15.98×	118.4%	8.4%	1.1%	-0.9%	-2.7%	-2.2%	8.9%	0.45×	0.96×	0.7×	1.26×	0.0%	3	1.18	2	C+
DEDI.STDedicare AB (publ)	SEK 61.10	12.28×	1.4×	0.28×	4.95×	136.2%	24.3%	2.1%	2.3%	11.4%	6.8%	15.8%	0.09×	-1.39×	10.2×	1.4×	5.9%	5	2.8	4	A+
ELTEL.STEltel 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-
EOLU-B.STEolus Aktiebolag (publ)	SEK 49.75	-3.1×	0.94×	0.27×	-3.29×	247.1%	-8.6%	-8.6%	-8.8%	-30.2%	-16.2%	166.2%	0.48×	0.01×	-3.36×	5.21×	5.2%	5	3.43	2	B-
Peer median	—	12.28×	1.4×	0.28×	5.8×	136.2%	8.4%	2.1%	0.3%	1.4%	2.8%	15.8%	0.45×	0.01×	1.21×	1.26×	1.2%	5	2.8	3	—