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)
HUMBLE.STthis companyHumble Group AB (publ)	SEK 6.10	204.75×	0.71×	0.43×	9.6×	-1619.3%	4.0%	3.5%	0.2%	0.3%	0.9%	8.5%	0.56×	3.95×	1.64×	1.54×	0.0%	4	1.29	2	B-
APOTEA.STApotea AB	SEK 105.60	41.92×	11.37×	1.33×	21.39×	-66.8%	26.9%	4.2%	3.2%	27.1%	19.9%	1.2%	0.39×	0.71×	25.31×	1.28×	0.0%	4	9.34	3	B+
BIOG-B.STBioGaia AB (publ)	SEK 124.30	32.28×	8.17×	6.98×	21.9×	-10.4%	73.4%	26.8%	21.6%	25.3%	23.2%	2.8%	0.01×	-1.75×	48.84×	6.12×	6.5%	5	33.6	3	B+
CLA-B.STCloetta AB (publ)	SEK 61.65	14.55×	2.02×	1.35×	8.72×	34.2%	37.7%	13.9%	9.3%	13.9%	10.7%	8.0%	0.28×	0.61×	12.59×	1.59×	2.7%	8	3.44	3	B+
CLEM.STClemondo Group AB (publ)	SEK 6.00	22×	1.03×	0.42×	7.21×	930.9%	38.5%	3.0%	1.9%	4.6%	3.9%	11.2%	0.4×	2.01×	3.67×	1.49×	0.0%	4	2.14	3	B
ESSITY-B.STEssity AB (publ)	SEK 288.70	14.44×	2.13×	1.32×	8.24×	124.2%	33.3%	13.4%	9.1%	14.8%	10.3%	4.6%	0.44×	1.14×	12.68×	1.33×	3.1%	6	3.02	3	B+
Peer median	—	22×	2.13×	1.33×	8.72×	34.2%	37.7%	13.4%	9.1%	14.8%	10.7%	4.6%	0.39×	0.71×	12.68×	1.49×	2.7%	5	3.44	3	—