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
-85.9%
SEK 2.29
vs SEK 16.25 price
Levered DCF
SEK 2.41
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
8.38
Safe 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-1.96×-0.71×-119.15×-14.85×-2,523.81×-1,064.04×-1,666.31×-1,369.68×
P/B1.11×0.36×0.99×2.13×236.67×1.29×2.08×636.55×
P/S0×0×0×20,767.96×0×0×0×110,339.61×
EV / EBITDA-3.8×-0.21×-0.68×-14.46×-2,605.72×-8.78×-14.81×-1,439.69×
Gross margin0.0%0.0%0.0%122870.0%0.0%0.0%0.0%-1735.1%
Operating margin0.0%0.0%0.0%-138510.0%0.0%0.0%0.0%-7650.9%
Net margin0.0%0.0%0.0%-139880.0%0.0%0.0%0.0%-7955.3%
Current ratio2.5×2.26×3.21×0.71×10.19×6.72×6.03×1.11×
Debt / equity0.07×0.09×0.1×0.02×0.03×0.05×0.06×0.21×
Interest coverage-41.14×-23.59×-30.63×-100.59×-65.98×-47.75×-35.66×-45.14×
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-56.8%-51.0%-82.9%-14.3%-9.4%-12.3%-12.4%-45.9%
Return on invested capital-22.9%-20.5%-19.4%-13.9%-9.0%-11.5%-11.3%-36.6%
Return on assets-48.8%-41.2%-66.2%-11.7%-8.9%-11.3%-10.9%-32.3%
Free cash flow yield-23.8%-156.0%-33.1%-15.0%-0.1%-26.1%-20.3%-0.1%
Earnings yield-51.1%-140.1%-83.8%-6.7%-0.0%-9.5%-5.9%-0.1%
Enterprise valueSEK 57.4MSEK 7.2MSEK 46MSEK 198.6MSEK 26.3BSEK 73.5MSEK 101.2MSEK 12.3B
Net debt / EBITDA0.8×0.52×0.52×0.66×3.95×2.28×3.18×-0.04×
Cash conversion cycle (days)-3,694-6,244-13307-3,4511,631236-653