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
-256.7%
-€0.33
vs €0.21 price
Levered DCF
-€0.01
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.83
Grey zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E1.05×-3.88×-3.13×1.61×-5.66×-2.29×-2.4×-9.83×
P/B0.85×4.02×3.58×1.19×4.44×2.64×1.76×2.24×
P/S0.97×0.85×0.87×0.47×0.54×0.68×0.54×0.91×
EV / EBITDA-3.86×-7.62×-5.99×-4.11×-7.39×-3.86×-4.3×6,383.23×
Gross margin22.2%4.1%10.9%8.4%6.4%5.1%-4.6%-3.3%
Operating margin-29.4%-17.7%-37.5%-25.4%-22.1%-25.9%-16.9%-15.2%
Net margin93.5%-21.9%-27.7%43.0%-9.6%-30.5%-22.6%-9.2%
Current ratio3.9×0.65×0.76×3.35×0.98×1.14×0.82×0.89×
Debt / equity0.07×0.73×0.87×0.77×2.49×1.47×0.52×0.49×
Interest coverage-22.47×-10.65×-11.31×-6.02×-9.02×-13.88×-9.35×-11.46×
Dividend yield0.1%0.4%11.6%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.1%-1.7%-36.3%0.0%0.0%0.0%-0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity82.1%-103.7%-114.3%108.0%-78.5%-119.1%-74.4%-22.8%
Return on invested capital-20.2%-37.5%-64.3%-23.4%-43.6%-34.5%-26.6%-21.5%
Return on assets57.1%-15.3%-17.5%33.2%-9.0%-22.2%-19.8%-7.6%
Free cash flow yield-26.5%-27.4%42.5%-4.2%-16.1%-34.9%-7.9%-12.4%
Earnings yield96.2%-25.8%-31.9%91.0%-17.7%-45.1%-42.2%-10.2%
Enterprise value€17.7M€28.5M€24.5M€48.2M€38.8M€33.7M€30.8M€53.5M
Net debt / EBITDA3.92×0.63×0.82×-1.62×-1.31×-0.11×-0.08×684.6×
Cash conversion cycle (days)768764-053475184