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
-727.4%
-€1.67
vs €0.27 price
Levered DCF
-€2.41
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.33
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-1.8×64.37×16.63×98.7×53.05×92.31×86.54×
P/B0.6×1.3×1.32×1.39×3.88×8.7×50.76×
P/S0.98×1.23×0.96×2.39×7.77×14.73×20.45×
EV / EBITDA-7.73×7.64×5.8×48.43×18.55×45.78×50.78×
Gross margin41.0%88.5%86.5%80.8%80.5%96.3%77.7%
Operating margin-36.7%23.9%12.8%7.5%21.2%22.3%34.9%
Net margin-55.0%1.9%5.8%2.4%14.6%16.0%23.7%
Current ratio9.4×1.92×1.54×2.32×1.98×1.09×1.96×
Debt / equity0.37×0.35×0.16×0.11×0.07×0.07×0.31×
Interest coverage-17.12×18×34.03×7.59×15.75×54.67×79.4×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-33.9%2.0%7.9%1.4%7.3%9.4%58.7%
Return on invested capital-9.8%6.3%9.0%2.5%9.8%8.9%37.9%
Return on assets-14.8%1.1%4.0%1.0%4.7%5.5%24.8%
Free cash flow yield35.8%-12.1%-8.6%-31.7%-8.5%-0.0%0.0%
Earnings yield-56.3%1.5%6.0%1.0%1.9%1.1%1.2%
Enterprise value€5.7M€12.9M€11.4M€9.7M€22.6M€23.3M€23.3M
Net debt / EBITDA-2.93×1.59×0.53×-2.08×-2.62×0.12×0.02×
Cash conversion cycle (days)514-168-698-345-332-3,62762