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)
GOTL-A.STthis companyRederiaktiebolaget Gotland (publ)	SEK 230.00	-76.22×	1.24×	1.79×	13.75×	151.9%	11.1%	0.5%	-2.3%	-1.6%	0.3%	-4.7%	0×	-0.58×	3.89×	4.22×	0.8%	6	4.11	3	B-
SHOT.STScandic Hotels Group AB (publ)	SEK 106.30	33.55×	7.24×	0.94×	13.47×	417.8%	54.4%	3.6%	2.8%	21.6%	1.3%	25.1%	15.43×	9.1×	0.43×	0.32×	2.8%	6	0.55	2	C+
VSSAB-B.STViking Supply Ships AB (publ)	SEK 166.50	25×	0.73×	1.5×	7.47×	-268.1%	44.2%	18.0%	6.0%	2.9%	4.2%	-26.6%	0.46×	2.74×	3.01×	1.34×	0.0%	7	1.31	3	B+
Peer median	—	29.28×	3.99×	1.22×	10.47×	74.9%	49.3%	10.8%	4.4%	12.2%	2.7%	-0.7%	7.94×	5.92×	1.72×	0.83×	1.4%	7	0.93	3	—