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
-133.7%
-€0.02
vs €0.07 price
Levered DCF
-€0.09
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
0.15
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-14.22×-24.26×0.21×-0.69×-0.53×-3.08×33.22×-10.14×
P/B13.51×-11.02×-8.06×-0.2×-0.46×-2.58×9.29×4.65×
P/S1.34×2.9×2.39×1.92×0.35×0.36×0.28×0.34×
EV / EBITDA83.7×-17.86×0.48×-7.61×-7.99×-26.91×7.53×10.94×
Gross margin10.9%73.2%81.3%-22.6%51.1%68.3%72.9%71.7%
Operating margin-1.4%-22.8%-72.3%-70.0%-27.9%-10.0%2.2%0.3%
Net margin-9.3%-12.1%1123.7%-280.1%-66.6%-11.7%0.9%-3.4%
Current ratio1.04×0.46×0.6×0.15×0.32×0.69×0.89×1.08×
Debt / equity2.96×-0.29×-0.55×-0.74×-1.07×-3.75×11.77×3.87×
Interest coverage-0.3×-5.74×-2.43×-1.66×-3.84×-1.55×0.53×0.04×
Dividend yield1.3%0.0%0.0%0.0%0.0%4.4%0.0%0.0%
Payout ratio-18.7%0.0%0.0%0.0%0.0%-13.4%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-94.3%45.9%-3788.0%29.3%88.3%84.2%28.0%-45.9%
Return on invested capital-2.2%148.2%1089.1%31.8%-193.5%-18.0%-2.7%0.3%
Return on assets-7.5%-26.5%1600.9%-79.9%-73.2%-13.2%1.1%-4.6%
Free cash flow yield-22.0%-3.0%-52.9%18.9%-15.2%-14.7%13.1%0.8%
Earnings yield-7.0%-4.2%469.8%-145.9%-190.9%-32.6%3.0%-9.9%
Enterprise value€52.8M€40.1M€42.1M€188.4M€240.8M€307.1M€279.5M€253.8M
Net debt / EBITDA10.97×0.08×0.01×-5.93×-5.48×-15.32×3.95×4.52×
Cash conversion cycle (days)86-306-237232-187-110-98-69