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
-831.5%
-SEK 21.47
vs SEK 2.94 price
Levered DCF
-SEK 25.92
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-0.89
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-7.38×-0.66×-1.86×-18.19×-35.22×-36.27×-22.63×-19.18×
P/B0.8×0.92×0.79×6.12×9.61×10.59×15.9×61.19×
P/S1.77×1.28×0.56×4.83×13.26×15.88×12.25×14.24×
EV / EBITDA-4.01×-0.92×-1.82×-20.89×-34×-34.84×-22.8×-19.49×
Gross margin-49.6%-34.4%34.5%39.6%41.7%33.3%37.5%60.3%
Operating margin-49.6%-190.3%-29.9%-26.4%-36.9%-42.5%-53.5%-73.6%
Net margin-24.1%-193.6%-30.1%-26.5%-37.7%-43.8%-54.1%-74.3%
Current ratio2.45×1.78×2.67×2.26×4.28×4.91×2.41×1.09×
Debt / equity0.08×0.3×0.02×0×0.02×0.01×0.01×0.31×
Interest coverage-13.38×-43.37×-25.32×-87.98×-95.26×-65.01×-191.46×-99.3×
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-11.0%-139.2%-42.5%-33.6%-27.3%-29.2%-70.2%-319.3%
Return on invested capital-20.4%-101.3%-37.7%-36.2%-25.8%-27.3%-66.3%-394.9%
Return on assets-8.0%-82.0%-29.2%-23.0%-22.0%-23.2%-47.0%-58.3%
Free cash flow yield-30.8%-110.8%-150.8%-10.6%-4.7%-3.0%-6.8%-8.1%
Earnings yield-13.6%-150.9%-53.9%-5.5%-2.8%-2.8%-4.4%-5.2%
Enterprise valueSEK 167.3MSEK 177.2MSEK 154.6MSEK 936.5MSEK 1.4BSEK 1.1BSEK 545.2MSEK 224.8M
Net debt / EBITDA0×-0.08×0.52×1.22×2.38×2.93×0.67×0.02×
Cash conversion cycle (days)26425520911070-106100348