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
-945.2%
-SEK 69.48
vs SEK 8.22 price
Levered DCF
-SEK 69.82
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-4.24
Distress zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-8.02×-8.5×-10.07×-56.84×-42.03×-35.25×-17.71×-9.64×
P/B3.98×4.31×4.54×3.91×6.68×19.72×5.56×5.29×
P/S5.16×5.58×25.3×13.55×43.7×96.15×39.62×240.09×
EV / EBITDA-12.56×-6.99×-9.99×-68.3×-43.3×-40.69×-17.3×-10.1×
Gross margin-51.0%70.5%-81.4%67.4%62.6%58.6%97.2%437.9%
Operating margin-51.9%-68.7%-259.2%-37.5%-104.0%-258.8%-221.5%-2482.0%
Net margin-64.3%-65.7%-251.7%-24.0%-104.2%-273.0%-224.4%-2496.1%
Current ratio2.66×2.8×7.24×8.31×9.4×4.28×7.17×7.01×
Debt / equity0.12×0×0×0×0.01×0×0.03×0.06×
Interest coverage-12.76×-348.7×-71,304×-428.25×0×-568.82×-155.03×-174.93×
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-49.7%-50.8%-45.2%-6.9%-15.9%-56.0%-31.5%-55.0%
Return on invested capital-35.6%-52.1%-45.7%-8.3%-15.8%-53.1%-30.1%-51.4%
Return on assets-35.1%-39.8%-40.4%-6.1%-14.3%-45.0%-27.1%-46.4%
Free cash flow yield-7.0%-6.8%-7.1%-2.9%-3.3%-2.4%-5.1%-10.4%
Earnings yield-12.5%-11.8%-9.9%-1.8%-2.4%-2.8%-5.7%-10.4%
Enterprise valueSEK 393.6MSEK 401.5MSEK 606.8MSEK 682MSEK 1.3BSEK 1.5BSEK 532.1MSEK 355.8M
Net debt / EBITDA2.35×0.71×1.47×18.57×6.91×2.13×3.43×1.91×
Cash conversion cycle (days)1006622485-95-275-2,4621,048