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
-84.7%
SEK 1.19
vs SEK 7.75 price
Levered DCF
SEK 1.08
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-1.83
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-1.16×7.78×-5×-4.43×12.76×16.47×14.64×0×
P/B0.38×1.14×1.01×0.83×2.56×6.53×6.3×0×
P/S76.7×570.02×-66.99×11.86×93.49×930.13×0×0×
EV / EBITDA-1.1×5.71×-3.01×-2.95×10.94×16.55×14.82×0×
Gross margin75.2%-49.5%146.5%95.3%97.3%100.0%0.0%0.0%
Operating margin-6595.8%7762.7%1374.2%-296.5%807.3%5687.1%0.0%0.0%
Net margin-6612.3%8209.1%1339.5%-267.6%733.8%5665.1%0.0%0.0%
Current ratio68.01×30.34×129.02×73.06×92.35×15.21×3.97×0.89×
Debt / equity0×0×0×0×0×0.09×0.13×0×
Interest coverage0×0×0×0×703.11×258.74×138.76×0×
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-33.1%16.4%-20.2%-18.6%20.1%39.7%43.1%-15.0%
Return on invested capital-33.0%15.5%-20.7%-18.7%19.7%36.5%38.3%-3.0%
Return on assets-33.1%16.3%-20.1%-18.6%19.6%36.3%37.9%-9.2%
Free cash flow yield-0.8%0.7%-1.6%-1.6%-0.5%-0.0%0.0%0.0%
Earnings yield-86.2%14.4%-20.0%-22.6%7.8%6.1%6.8%0.0%
Enterprise valueSEK 2.5BSEK 590.7MSEK 254.5MSEK 210.4MSEK 815.4MSEK 560.9MSEK 328.9M-SEK 57.7K
Net debt / EBITDA0.06×-1.54×1.92×1.07×-0.64×0.19×0.3×0×
Cash conversion cycle (days)-32-147-54-21-87000