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
-80.0%
€0.47
vs €2.35 price
Levered DCF
-€0.07
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.73
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-4.11×-6.27×-79.31×9.23×13.07×8.92×10.5×10.1×
P/B1.77×1×1.15×1.4×2.54×1.72×1.96×1.17×
P/S0.46×0.37×0.41×0.35×0.62×0.47×0.52×0.24×
EV / EBITDA-9.96×-294.61×8.24×3.93×6.65×4.51×4.35×3.32×
Gross margin1.9%34.1%31.1%28.4%29.2%34.7%36.5%32.9%
Operating margin-10.8%-6.5%-0.3%5.7%5.3%5.8%7.1%3.3%
Net margin-11.0%-6.0%-0.5%3.8%4.7%5.3%4.9%2.4%
Current ratio0.9×1.34×1.44×1.45×1.29×1.12×1.3×1.1×
Debt / equity0.36×0.33×0.2×0.16×0.19×0.25×0.41×0.18×
Interest coverage-10×-8×-0.97×42.1×31.13×17.94×20.39×11.08×
Dividend yield0.0%3.9%7.8%5.8%2.5%2.8%0.0%0.0%
Payout ratio0.0%-24.1%-615.5%53.0%32.0%25.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-42.7%-16.1%-1.5%15.2%19.5%19.2%18.5%11.6%
Return on invested capital-28.1%-11.0%-0.6%15.0%16.3%15.8%13.6%10.4%
Return on assets-18.8%-8.2%-0.8%7.6%8.6%8.6%8.3%5.4%
Free cash flow yield-9.4%-2.9%-19.9%13.7%13.9%7.5%7.1%22.9%
Earnings yield-24.2%-16.1%-1.3%10.9%7.7%11.2%9.5%10.0%
Enterprise value€17.9M€13.3M€17M€22.5M€39.3M€21.8M€22.7M€9.5M
Net debt / EBITDA-0.54×9.07×-0.95×-0.53×-0.62×-0.69×-0.36×-0.81×
Cash conversion cycle (days)-26-31514836355450