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)
HUM.STthis companyHumana AB (publ)	SEK 70.90	10.66×	0.81×	0.25×	5.91×	442.5%	8.3%	4.6%	2.4%	7.6%	4.9%	26.5%	1.41×	3.64×	1.98×	0.67×	2.0%	8	1.75	—	—
ACAD.STAcadeMedia AB (publ)	SEK 129.40	10.36×	1.41×	0.49×	6.37×	753.3%	30.7%	6.6%	4.7%	13.6%	4.8%	35.0%	2.12×	3.73×	1.8×	0.36×	2.3%	5	1.16	4	A-
AMBEA.STAmbea AB (publ)	SEK 192.90	17.77×	2.27×	0.74×	8.99×	310.1%	17.5%	7.5%	4.1%	12.8%	5.1%	17.2%	2.43×	4.62×	2.31×	0.41×	1.6%	6	1.38	3	B+
ATT.STAttendo AB (publ)	SEK 127.10	15.03×	2.24×	0.64×	7.08×	306.6%	16.9%	9.2%	4.3%	14.9%	6.2%	21.6%	3.02×	3.92×	2.14×	0.76×	1.5%	6	1.46	4	A-
CARA.STCarasent AB	SEK 25.60	54.9×	2.36×	5.54×	24.49×	-133.9%	84.1%	2.7%	10.1%	4.3%	1.1%	-0.0%	0.04×	-1.47×	4.95×	1.95×	0.0%	7	6.4	3	B
Peer median	—	16.4×	2.26×	0.69×	8.04×	308.4%	24.1%	7.0%	4.5%	13.2%	4.9%	19.4%	2.28×	3.82×	2.23×	0.58×	1.5%	6	1.42	4	—