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
+558.1%
€10.63
vs €1.62 price
Levered DCF
-€4.99
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.67
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E25.36×270.93×-9.21×-4.76×-6.22×-19.35×-20.22×-448.59×
P/B9.63×13.56×17.16×13.02×9.58×13.76×-13.81×-14.4×
P/S1.77×1.56×2.15×2.15×6.64×28.15×13.1×16.19×
EV / EBITDA17.96×20.16×-11.19×-4.81×-6.06×-21.04×-25.98×160.17×
Gross margin25.9%21.7%8.2%-4.6%-56.8%-81.2%-25.4%98.6%
Operating margin4.0%-6.0%-23.7%-43.8%-105.2%-120.8%-60.1%-0.7%
Net margin7.2%0.6%-23.4%-45.2%-106.7%-145.5%-64.7%-3.6%
Current ratio11.26×9.22×1.52×5.9×13.97×37.51×0.38×0.36×
Debt / equity0×0×0×0×0×0×-0.11×-0.07×
Interest coverage0×0×-660.86×-160.09×-3,635.69×-133.03×-18.58×-0.23×
Dividend yield0.0%0.0%0.0%0.0%0.9%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%-5.6%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity38.9%5.0%-186.6%-274.4%-153.9%-71.1%68.2%3.2%
Return on invested capital7.8%-13.6%-88.5%-67.0%-70.8%-35.6%-217.4%-3.9%
Return on assets13.2%1.2%-41.1%-64.7%-70.6%-41.8%-126.4%-3.1%
Free cash flow yield5.2%2.5%-8.3%-20.6%-22.2%-2.4%-0.2%-0.3%
Earnings yield4.0%0.4%-10.9%-21.1%-16.1%-5.2%-4.9%-0.2%
Enterprise value€55.5M€47M€62.2M€58.5M€155.2M€630.4M€284.6M€283.3M
Net debt / EBITDA-6.06×-6.42×2.4×1.05×1.06×1.13×-0.14×0.15×
Cash conversion cycle (days)-11-9-35284111-937