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)
EXS.STthis companyExsitec Holding AB (publ)	SEK 114.00	23.94×	4.04×	2.3×	12.36×	167.4%	13.4%	13.4%	9.6%	16.9%	9.8%	7.2%	0.7×	1.58×	5.92×	1.13×	1.1%	5	2.14	3	B+
CAG.STCAG Group AB (publ)	SEK 87.40	15.82×	2.25×	0.89×	7.17×	259.8%	39.2%	7.5%	5.7%	14.2%	12.2%	11.1%	0.11×	-0.93×	19.5×	1.73×	3.9%	4	3.51	4	A
CX.STCombinedX AB (publ)	SEK 24.90	18.49×	1.46×	0.74×	6.22×	309.6%	20.0%	6.0%	4.0%	7.9%	6.5%	12.9%	0.32×	0.39×	4.09×	1.03×	3.7%	5	3.27	5	S-
DUST.STDustin Group AB (publ)	SEK 1.61	-3.17×	0.53×	0.12×	3.12×	1055.2%	13.5%	1.4%	-3.8%	-16.8%	3.7%	25.8%	0.64×	1.38×	2×	1.21×	0.0%	5	2.03	3	B-
KNOW.STKnowit AB (publ)	SEK 116.80	-11.31×	0.89×	0.56×	28.24×	283.0%	2.9%	3.2%	-4.9%	-7.8%	4.0%	9.7%	0.23×	3.86×	4.05×	1.12×	2.1%	6	1.88	3	B
NTEK-B.STNovotek AB	SEK 68.60	22×	3.76×	1.72×	10.52×	67.6%	20.0%	10.6%	7.8%	17.1%	14.7%	4.9%	0.11×	-1.25×	11.8×	1.22×	2.2%	7	2.88	4	A+
Peer median	—	15.82×	1.46×	0.74×	7.17×	283.0%	20.0%	6.0%	4.0%	7.9%	6.5%	11.1%	0.23×	0.39×	4.09×	1.21×	2.2%	5	2.88	4	—