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)
HEXA-B.STthis companyHexagon AB (publ)	SEK 107.20	43.82×	2.65×	4.99×	17.64×	-40.4%	66.3%	17.0%	11.4%	6.0%	4.9%	3.8%	0.4×	2×	6.35×	1.01×	1.4%	7	4.79	3	B+
EPI-A.STEpiroc AB (publ)	SEK 247.00	29.52×	6.01×	4.09×	17.62×	-60.7%	37.1%	20.5%	13.9%	20.4%	15.0%	3.5%	0.48×	0.72×	18.42×	2.38×	1.8%	5	6.5	3	B+
Peer median	—	29.52×	6.01×	4.09×	17.62×	-60.7%	37.1%	20.5%	13.9%	20.4%	15.0%	3.5%	0.48×	0.72×	18.42×	2.38×	1.8%	5	6.5	3	—