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)
HANZA.STthis companyHanza AB (publ)	SEK 157.20	23.56×	3.2×	0.96×	11.17×	-57.5%	6.4%	6.4%	4.1%	13.6%	8.2%	5.4%	1.16×	2.43×	2.92×	1.69×	0.6%	6	2.54	4	A-
AQ.STAQ Group AB (publ)	SEK 223.20	26.72×	3.87×	1.99×	14.97×	1.1%	8.9%	9.3%	7.5%	14.5%	12.6%	3.8%	0.12×	-0.36×	26.28×	2.63×	0.8%	6	7.95	4	A-
NCAB.STNCAB Group AB (publ)	SEK 73.80	43.45×	6.21×	2.39×	21.88×	-51.9%	14.3%	8.7%	5.5%	14.3%	9.0%	3.2%	0.8×	1.85×	6.43×	1.78×	0.0%	6	4.99	3	B-
NOTE.STNOTE AB (publ)	SEK 158.70	18.44×	3.14×	1.36×	11.33×	177.3%	13.9%	10.0%	7.4%	17.1%	11.8%	7.6%	0.5×	1.05×	10.8×	1.44×	3.9%	4	2.18	4	A-
SEAF.STSEAFire AB	SEK 7.00	-80.3×	0.55×	0.35×	8.78×	330.2%	0.6%	0.6%	-0.4%	-0.7%	0.2%	4.4%	0.43×	3.68×	0.24×	1.23×	0.0%	7	1.26	3	B+
XANO-B.STXANO Industri AB	SEK 40.85	25.67×	2.44×	1.34×	9.82×	132.1%	21.9%	8.2%	5.2%	9.5%	7.0%	8.4%	0.48×	1.04×	2.67×	1.7×	0.0%	5	2	3	B
Peer median	—	25.67×	3.14×	1.36×	11.33×	132.1%	13.9%	8.7%	5.5%	14.3%	9.0%	4.4%	0.48×	1.05×	6.43×	1.7×	0.0%	6	2.18	3	—