Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
GARO.STthis companyGARO Ab	SEK 12.34	-48.91×	1.62×	0.82×	25.08×	-7.3%	45.9%	-1.0%	-1.7%	-3.3%	-1.0%	5.4%	0.49×	5.49×	-0.56×	1.48×	0.0%	4	2.43	2	C
CARE.STCareium AB (Publ)	SEK 28.70	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
EOLU-B.STEolus Aktiebolag (publ)	SEK 49.75	-3.1×	0.94×	0.27×	-3.29×	247.1%	-8.6%	-8.6%	-8.8%	-30.2%	-16.2%	166.2%	0.48×	0.01×	-3.36×	5.21×	5.2%	5	3.43	2	B-
FNM.STFerronordic AB (publ)	SEK 90.40	-3.17×	0.48×	0.14×	4.88×	-627.1%	17.3%	1.5%	-4.4%	-15.2%	1.8%	101.8%	1.4×	3.54×	0.55×	1.01×	0.0%	6	1.57	3	B+
INISS-B.STInission AB (publ)	SEK 74.80	38.03×	1.62×	0.51×	8.36×	107.1%	44.4%	4.4%	1.4%	4.3%	4.6%	13.6%	0.74×	2.45×	2.17×	1.47×	2.0%	8	2.92	3	B+
NORB-B.STNordisk Bergteknik AB (publ)	SEK 8.20	28.2×	0.66×	0.23×	5.59×	507.2%	58.2%	3.6%	0.8%	2.3%	2.9%	0.7%	1.4×	3.76×	1.57×	1.45×	0.0%	6	1.49	3	B
Peer median	—	17.76×	0.85×	0.27×	5.59×	128.9%	43.9%	3.6%	0.8%	2.3%	2.9%	13.6%	0.74×	2.45×	1.57×	1.47×	0.0%	6	2.17	3	—