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)
HAKI-B.STthis companyHAKI 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+
AAC.STAAC Clyde Space AB (publ)	SEK 101.40	-13.94×	0.9×	2.18×	-215.26×	-254.9%	-11.7%	-20.5%	-15.6%	-6.5%	-7.4%	-18.0%	0.05×	-2.35×	-3.02×	0.92×	0.0%	3	1.42	2	C+
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
AVT-B.STAVTECH Sweden AB (publ)	SEK 3.13	28.8×	8.35×	10.3×	21.65×	508.5%	67.1%	34.6%	35.9%	29.1%	28.0%	0.0%	0×	-1.62×	0×	9.61×	1.2%	3	12.67	4	A
CARE.STCareium AB (Publ)	SEK 28.70	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
CNCJO-B.STConcejo AB (publ)	SEK 45.00	11.09×	0.84×	0.99×	19.47×	-251.4%	42.5%	0.5%	9.7%	8.2%	0.3%	4.6%	0.06×	-1.71×	0.92×	2.84×	15.8%	5	2.26	5	S-
Peer median	—	17.76×	0.9×	0.99×	7.59×	128.9%	42.5%	3.3%	4.2%	6.9%	3.9%	4.6%	0.06×	-1.62×	0.92×	1.69×	1.2%	5	2.17	4	—