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
-999.2%
-€6.29
vs €0.70 price
Levered DCF
-€2.43
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.73
Distress 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-0.69×-0.75×-2.54×-28.7×-32.05×-194.83×-226.54×8.33×
P/B-0.82×-1.37×7.11×7.32×38.28×3.37×9.08×-5.52×
P/S0.1×0.09×0.11×0.16×0.48×0.59×0.69×0.02×
EV / EBITDA-10.86×-3.96×-4.86×25.2×-73.71×26.54×48.31×-0.41×
Gross margin3.5%17.0%11.6%10.1%6.1%12.8%8.8%8.7%
Operating margin-10.1%-9.7%-5.5%-0.7%-2.0%0.5%0.3%-0.1%
Net margin-13.9%-11.6%-4.5%-0.6%-1.5%-0.3%-0.3%0.3%
Current ratio0.51×0.47×0.69×0.87×0.95×1.6×0.94×0.97×
Debt / equity-2.05×-2.11×5.3×3.26×6.46×0.55×0.89×0×
Interest coverage-5.1×-5.67×-7.89×-2.1×-27.17×2×0.54×-1.73×
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 equity118.4%182.7%-279.8%-26.0%-117.9%-1.7%-4.0%-65.9%
Return on invested capital-51.7%-116.1%-35.8%-4.0%-9.7%0.6%1.3%0.4%
Return on assets-30.6%-28.5%-15.9%-1.8%-3.0%-0.8%-1.0%0.0%
Free cash flow yield-175.1%113.0%16.2%0.3%7.9%-3.0%0.4%-11.8%
Earnings yield-144.0%-133.7%-39.4%-3.6%-3.1%-0.5%-0.4%11.9%
Enterprise value€53.1M€57.7M€114.8M€197.9M€309.3M€131.2M€150.8M-€596.2K
Net debt / EBITDA-7.71×-2.34×-1.89×6.85×-8.62×-1.68×2.15×-2.61×
Cash conversion cycle (days)-13-5714057-3034-26