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
+1336.2%
SEK 14.22
vs SEK 0.99 price
Levered DCF
SEK 10.42
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-2.66
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/E-1.19×-0.97×-1.07×-5.26×-26.35×-6.4×-3.67×-5.42×
P/B1.27×0.54×1.49×6.04×8.24×2.15×-56.77×10.96×
P/S12.37×11.56×13.81×122.65×94.48×38.65×4.43×10.26×
EV / EBITDA0×0.7×-0.4×-4.13×-24.17×-3.47×-3.76×-5.99×
Gross margin-1171.5%-88.5%48.3%0.1%38.6%-16.0%75.4%69.0%
Operating margin-1444.4%-2246.8%-1503.0%-2509.0%-395.6%-593.2%-117.8%-205.9%
Net margin-1041.4%-1196.1%-1296.5%-2332.0%-359.0%-603.0%-120.8%-189.7%
Current ratio2.04×2.48×6.03×4.2×19.63×6.18×0.83×2.15×
Debt / equity0.06×0.03×0.03×0.02×0.02×0.03×-1.38×0.11×
Interest coverage-117.12×-93.12×-211.51×-146.51×0×-8.83×-16.78×-29.59×
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-106.7%-55.6%-139.8%-114.8%-31.3%-33.5%1548.0%-202.7%
Return on invested capital-121.9%-82.1%-143.4%-111.0%-30.6%-27.6%-178.6%-96.8%
Return on assets-58.5%-34.5%-116.2%-86.3%-28.9%-26.7%-89.3%-80.3%
Free cash flow yield-90.4%-99.9%-105.7%-16.0%-4.0%-9.4%-21.8%-15.0%
Earnings yield-84.2%-103.5%-93.9%-19.0%-3.8%-15.6%-27.3%-18.5%
Enterprise value-SEK 117.8K-SEK 44.9MSEK 41.5MSEK 514.7MSEK 1.1BSEK 98.8MSEK 57.3MSEK 85.7M
Net debt / EBITDA0.88×1.24×0.55×0.88×0.75×3.67×0.26×0.37×
Cash conversion cycle (days)96469-62-98130230-56-451