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
-381.5%
-SEK 78.53
vs SEK 27.90 price
Levered DCF
-SEK 76.09
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-3.05
Distress zone
Rating
B+
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.65×-1.1×-216.86×-664.23×-3,997.16×-4,666.67×-1,225.7×-1,086.32×
P/B1.26×0.88×543.01×24.44×181.47×167.86×89.37×27.35×
P/S2.29×9.14×69.14×176.26×1,332.88×706.14×367.27×521.46×
EV / EBITDA-1.38×-0.07×-8.8×-26.26×-163.56×-198.17×-50.26×-42.94×
Gross margin-144.7%202.3%52.1%79.6%72.5%78.7%82.2%68.1%
Operating margin-144.7%-852.2%-805.2%-668.3%-833.8%-367.3%-750.9%-1205.4%
Net margin-138.8%-834.4%-795.5%-660.9%-834.7%-391.7%-749.0%-1199.0%
Current ratio1×3.43×0.85×3.51×3.16×4.29×1.17×9.25×
Debt / equity0×0×0×0×0×0×0.49×0×
Interest coverage-45×-200.53×-895.97×-462.28×-803.52×-30.19×0×-7,389×
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-76.4%-80.6%-6248.0%-91.6%-113.7%-93.1%-182.2%-62.9%
Return on invested capital-79.7%-81.4%-6324.5%-92.2%-113.5%-87.3%-136.9%-62.9%
Return on assets-45.1%-60.8%-284.3%-67.6%-80.5%-73.1%-93.5%-56.6%
Free cash flow yield-99.1%-92.2%-11.8%-3.9%-0.6%-0.5%-2.0%-2.2%
Earnings yield-60.7%-91.3%-11.5%-3.7%-0.6%-0.6%-2.0%-2.3%
Enterprise valueSEK 11.5MSEK 1.1MSEK 228MSEK 548.6MSEK 3.4BSEK 3.3BSEK 910.3MSEK 617.1M
Net debt / EBITDA0.27×1.06×0.11×1.17×0.98×1.14×0.19×1.55×
Cash conversion cycle (days)177833511692675515-620234