| 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 74.30 | 31.55× | 15.19× | 10.67× | 21.89× | 126.2% | 101.0% | 44.1% | 34.1% | 48.6% | 28.5% | 3.7% | 0.58× | 0.67× | 35.84× | 1.2× | 1.0% | 5 | 4.23 | 3 | B+ | |
| $5.63 | 43.44× | -0.63× | 0.41× | 46.97× | 130.0% | 28.6% | 4.6% | 0.9% | -1.5% | -0.8% | -7.3% | -1.74× | 33.02× | 0.65× | 25.55× | 0.0% | 5 | -1.73 | 1 | C- | |
| PLN 60.60 | 10.78× | 1.39× | 1.88× | 14.24× | 202.5% | 29.6% | 25.0% | 17.5% | 12.9% | 5.3% | -30.2% | 1.2× | 6.33× | 12.8× | 0.34× | 9.9% | 5 | 0.91 | 4 | A- | |
| €2.99 | 190.67× | 0.68× | 2.39× | 19.67× | 270.8% | -22.0% | -71.9% | 1.3% | 0.4% | -0.7% | -50.1% | 1.47× | 13.34× | -2.56× | 2.78× | 0.0% | 4 | 1.22 | 2 | C | |
| €0.18 | -7.14× | 0.34× | 10.32× | -53.13× | -152.8% | 59.3% | -2.6% | -144.4% | -4.7% | -0.1% | -14.8% | 0.01× | 0.13× | -23× | 1,384.5× | 0.0% | 5 | 0.98 | 3 | B- | |
| €0.03 | 25× | 0.78× | 5.47× | 8.68× | -20.9% | 69.2% | 59.1% | 21.5% | 3.1% | 4.7% | 8.5% | 0.25× | -5.18× | 4.84× | 10.49× | 0.0% | 5 | 2.23 | 4 | A- | |
| Peer median | — | 25× | 0.68× | 2.39× | 14.24× | 130.0% | 29.6% | 4.6% | 1.3% | 0.4% | -0.1% | -14.8% | 0.25× | 6.33× | 0.65× | 10.49× | 0.0% | 5 | 0.98 | 3 | — |





