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)
HMS.STthis companyHMS Networks AB (publ)	SEK 477.60	48.33×	6.05×	5.88×	22.71×	-39.6%	63.0%	25.2%	12.2%	12.5%	10.0%	3.9%	0.7×	2.28×	8.05×	1.62×	0.0%	7	5.93	3	B
ALCA.STAlcadon Group AB (publ)	SEK 30.30	-54.35×	0.8×	0.43×	8.21×	136.0%	5.0%	5.0%	-0.8%	-1.4%	4.5%	16.5%	0.53×	2.94×	3.12×	1.6×	0.0%	3	2.05	3	B-
EPEN.STEpendion AB	SEK 145.40	23.89×	2.23×	1.63×	12.84×	-54.4%	53.5%	10.8%	6.6%	9.0%	6.4%	5.3%	0.43×	1.66×	6.04×	1.61×	1.0%	5	2.86	3	B+
INCOAX.STInCoax Networks AB (publ)	SEK 0.04	-2.29×	0.68×	1.55×	-2.46×	-30788.7%	-59.0%	-59.0%	-67.8%	-29.7%	-21.3%	-60.8%	0.03×	0.2×	-50.36×	1.69×	0.0%	1	-0.53	2	C
IVSO.STInvisio AB (publ)	SEK 216.80	55.72×	10.35×	6.99×	31.13×	-70.5%	58.4%	17.8%	12.6%	18.6%	17.8%	1.5%	0.06×	-0.86×	17.25×	3.56×	0.9%	4	15.68	4	A-
MAVEN.STMaven Wireless Sweden AB (Publ)	SEK 4.88	-18.71×	2.4×	1.52×	-61.5×	-1399.8%	0.5%	-4.6%	-8.1%	-12.8%	-6.0%	-6.8%	0.21×	-4.22×	-1.3×	1.09×	0.0%	3	2.33	2	C
Peer median	—	-2.29×	2.23×	1.55×	8.21×	-70.5%	5.0%	5.0%	-0.8%	-1.4%	4.5%	1.5%	0.21×	0.2×	3.12×	1.61×	0.0%	3	2.33	3	—