| 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 15.76 | 20.22× | 1.54× | 0.42× | 7.62× | 8841.0% | 56.1% | 4.1% | 2.1% | 7.6% | 3.5% | 8.3% | 1.87× | 3.75× | 1.79× | 1.75× | 0.1% | 6 | 1.56 | 3 | B+ | |
| SEK 169.50 | 35.32× | 2.67× | 1.94× | 13.03× | 159.8% | 42.7% | 11.3% | 5.5% | 7.5% | 7.3% | 4.1% | 0.44× | 0.85× | 4.39× | 2.88× | 1.5% | 8 | 3.94 | 4 | A- | |
| SEK 66.40 | 16.84× | 1.28× | 0.52× | 6.88× | 304.5% | 5.0% | 4.6% | 3.1% | 7.6% | 5.1% | 23.4% | 1.3× | 3.46× | 3.65× | 0.79× | 1.4% | 9 | 2.08 | 4 | A- | |
| SEK 139.00 | 64.68× | 9.53× | 9.44× | 45.22× | 87.6% | 20.9% | 20.9% | 14.6% | 14.7% | 14.5% | 1.4% | 0.14× | 0.16× | 22.08× | 2.53× | 2.7% | 5 | 11.57 | 4 | A- | |
| SEK 54.00 | -44.44× | 0.69× | 0.2× | 5.69× | 2219.0% | 17.8% | 5.1% | -0.4% | -1.6% | 4.9% | 43.4% | 2.54× | 4.36× | 1.32× | 1.15× | 6.1% | 5 | 1.14 | 2 | C+ | |
| SEK 119.50 | 19.24× | 2.61× | 1.42× | 9.2× | -19.2% | 38.0% | 9.5% | 7.4% | 13.5% | 10.1% | 7.7% | 0.08× | -0.56× | 32.89× | 2.46× | 3.0% | 8 | 5.39 | 4 | A- | |
| Peer median | — | 19.24× | 2.61× | 1.42× | 9.2× | 159.8% | 20.9% | 9.5% | 5.5% | 7.6% | 7.3% | 7.7% | 0.44× | 0.85× | 4.39× | 2.46× | 2.7% | 8 | 3.94 | 4 | — |





