| 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) | |||
| SEK 32.00 | 7.84× | 0.62× | 3.56× | 15.07× | 183.6% | 69.3% | 59.5% | 45.3% | 7.9% | 1.8% | 4.8% | 2.56× | 12.08× | 1.24× | 0.44× | 4.1% | 5 | 0.4 | 3 | B+ | |
| SEK 35.30 | 20.8× | 0.57× | 6.95× | 14.36× | 183.8% | 14.9% | 3.4% | 33.4% | 2.8% | 0.1% | -7.8% | 0.37× | 5.23× | 0.15× | 0.82× | 0.0% | 5 | 1.32 | 3 | B+ | |
| SEK 80.70 | -2.62× | 0.4× | 0.93× | -15.43× | 30.2% | -6.4% | -14.4% | -21.8% | -9.5% | -3.4% | 0.5% | 0.58× | -5.4× | -1.17× | 4.43× | 14.6% | 6 | 0.97 | 3 | B | |
| SEK 36.90 | -2.62× | 0.4× | 0.93× | -15.43× | 30.2% | -6.4% | -14.4% | -21.8% | -9.5% | -3.4% | 0.5% | 0.58× | -5.4× | -1.17× | 4.43× | 14.6% | 6 | 0.77 | 3 | B | |
| SEK 16.40 | -347.72× | 0.6× | 4.36× | 39.73× | -23.5% | 69.9% | 57.0% | -1.3% | -0.2% | -7.2% | 6.1% | 0.96× | 23.65× | 2.17× | 0.5× | 0.0% | 8 | 0.45 | 3 | B | |
| SEK 21.30 | 7.61× | 0.54× | 3.38× | 20.12× | -154.2% | 61.9% | 52.3% | 44.3% | 7.1% | 2.7% | 8.5% | 1.25× | 13.68× | 1.91× | 0.41× | 0.0% | 6 | 0.51 | 3 | B+ | |
| Peer median | — | -2.62× | 0.54× | 3.38× | 14.36× | 30.2% | 14.9% | 3.4% | -1.3% | -0.2% | -3.4% | 0.5% | 0.58× | 5.23× | 0.15× | 0.82× | 0.0% | 6 | 0.77 | 3 | — |





