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
-68.5%
SEK 2.18
vs SEK 6.94 price
Levered DCF
-SEK 0.25
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-4
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-5.45×-272×-28.78×-19.3×-48.75×-33.05×-27.32×-19.9×
P/B3.9×6.54×26.76×15.78×11.98×40.99×34.26×63.32×
P/S54.24×8.64×32.78×78.83×88.46×70.52×57.66×27.42×
EV / EBITDA-6.33×55.37×-36.34×-20.36×-57.27×-42.49×-29.64×-25.04×
Gross margin-737.6%51.3%-4.6%-224.8%-56.0%-44.9%-51.0%-38.4%
Operating margin-827.9%-4.6%-111.3%-435.2%-173.5%-204.7%-195.7%-135.6%
Net margin-996.4%-3.2%-114.0%-408.6%-181.4%-213.4%-210.9%-137.6%
Current ratio5.32×4.32×2.08×4.36×6.41×0.98×1.68×0.65×
Debt / equity0×0.03×0.05×0.01×0.02×0.35×0.22×1.18×
Interest coverage-4.42×-1.42×-23.7×-147.21×-33.73×-59.17×-78.16×-79.59×
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-71.6%-2.4%-93.0%-81.8%-24.6%-124.0%-125.3%-317.7%
Return on invested capital-55.6%-2.4%-79.6%-78.8%-22.3%-76.2%-82.3%-143.6%
Return on assets-57.9%-1.4%-63.0%-64.2%-20.6%-49.8%-68.1%-71.8%
Free cash flow yield-15.5%-6.9%-3.4%-6.0%-2.1%-2.3%-3.4%-5.6%
Earnings yield-18.4%-0.4%-3.5%-5.2%-2.1%-3.0%-3.7%-5.0%
Enterprise valueSEK 265.3MSEK 315.8MSEK 910.2MSEK 995.7MSEK 1.4BSEK 808.5MSEK 857.2MSEK 385.1M
Net debt / EBITDA1.09×-6.14×0.66×1.01×4.72×0.56×0.39×-0.25×
Cash conversion cycle (days)1,59421944224681215494