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)
HPOL-B.STthis companyHEXPOL AB (publ)	SEK 93.60	15.59×	2.16×	1.57×	9.95×	30.9%	21.0%	14.4%	10.1%	13.9%	10.3%	5.8%	0.31×	0.95×	20.22×	0.87×	4.8%	6	2.74	4	A-
AERO.STSvenska Aerogel Holding AB (publ)	SEK 0.43	-0.96×	0.81×	6.51×	-0.93×	-409.6%	-229.1%	-677.5%	-676.7%	-84.4%	-82.4%	-85.1%	0.02×	0.31×	-74.1×	1.98×	0.0%	4	-12.72	1	C-
ARPL.STArla Plast AB	SEK 37.15	11.64×	1.5×	0.72×	5.9×	272.7%	22.9%	8.0%	6.2%	12.9%	10.6%	15.4%	0.21×	-0.25×	49.74×	3.08×	3.1%	7	3.2	5	A+
AXIC-A.STaXichem AB	SEK 1.70	-6.9×	2.33×	6.68×	-10.38×	-2537.8%	-78.7%	-91.8%	-95.6%	-33.4%	-29.4%	-13.0%	0.09×	-0.14×	-143.48×	1.84×	0.0%	3	17.34	2	C
BEIA-B.STBeijer Alma AB (publ)	SEK 301.00	31.58×	4.1×	2.32×	15.5×	-23.4%	30.9%	13.3%	7.3%	13.0%	9.3%	3.8%	0.74×	2.11×	5.48×	2.01×	1.4%	7	3.89	4	A-
NEXAM.STNexam Chemical Holding AB (publ)	SEK 2.53	-12.3×	1.18×	1.04×	52.17×	-477.3%	-6.1%	-6.1%	-8.6%	-9.8%	-5.9%	3.6%	0.17×	3.89×	-3.49×	1.77×	0.0%	3	2.45	3	B-
Peer median	—	-0.96×	1.5×	2.32×	5.9×	-409.6%	-6.1%	-6.1%	-8.6%	-9.8%	-5.9%	3.6%	0.17×	0.31×	-3.49×	1.98×	0.0%	4	3.2	3	—