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)
GRNG.STthis companyGränges AB (publ)	SEK 170.90	15.27×	1.6×	0.55×	8.12×	-46.1%	10.4%	5.5%	3.6%	10.5%	7.8%	2.0%	0.5×	1.78×	5.47×	1.33×	2.2%	6	2.76	4	A-
ALLEI.STAlleima AB (publ)	SEK 91.50	30.54×	1.24×	1.1×	10.13×	-23.0%	18.6%	5.1%	3.6%	4.1%	3.6%	4.2%	0.03×	-0.77×	3.96×	2.83×	2.8%	7	3.62	3	B+
BEGR.STBE Group AB (publ)	SEK 24.60	-0.76×	0.42×	0.1×	-2.21×	89.7%	9.7%	-2.7%	-13.7%	-55.6%	-5.7%	-4.9%	0.71×	-1.34×	-4.42×	1.79×	0.0%	4	1.98	2	C
HAKI-B.STHAKI Safety AB (publ)	SEK 19.10	17.05×	0.85×	0.49×	5.88×	195.4%	36.3%	4.8%	2.9%	5.0%	3.2%	8.3%	0.71×	2.62×	2.28×	5.83×	2.4%	7	1.66	3	B+
PROF-B.STProfilGruppen AB (publ)	SEK 109.00	11.68×	1.23×	0.37×	4.31×	141.1%	12.4%	6.4%	2.8%	9.4%	11.2%	-8.4%	0.3×	0.68×	32.3×	1.53×	4.9%	7	3.19	5	A+
TROAX.STTroax Group AB (publ)	SEK 151.00	59.63×	4.65×	3.08×	23.26×	-45.6%	32.3%	8.8%	5.1%	7.8%	5.0%	2.8%	0.81×	2.6×	4.69×	2.79×	2.5%	5	2.71	2	C
Peer median	—	17.05×	1.23×	0.49×	5.88×	89.7%	18.6%	5.1%	2.9%	5.0%	3.6%	2.8%	0.71×	0.68×	3.96×	2.79×	2.5%	7	2.71	3	—