| 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) | |||
| SEK 33.36 | 15.05× | 1.13× | 0.57× | 6.44× | 126.0% | 30.4% | 6.3% | 3.8% | 7.5% | 5.9% | 7.3% | 0.54× | 1.89× | 3.77× | 1.74× | 2.2% | 5 | 1.56 | 4 | A- | |
| SEK 31.97 | 19.62× | 1.98× | 0.13× | 4.83× | 776.9% | 16.5% | 1.8% | 0.7% | 10.1% | 1.9% | -6.5% | 5× | 2.98× | 1.27× | 0.96× | 0.0% | 4 | 1.34 | 1 | C- | |
| SEK 53.10 | 25.47× | 3.39× | 1.54× | 13.24× | 10.0% | 34.2% | 8.3% | 6.0% | 13.3% | 9.0% | 5.3% | 0.48× | 1.15× | 9.98× | 1.08× | 1.3% | 6 | 2.79 | 4 | A- | |
| SEK 362.90 | 25.67× | 4.05× | 3.12× | 14.18× | -44.2% | 40.6% | 17.3% | 12.2% | 15.8% | 11.3% | 4.3% | 0.4× | 1.11× | 10.47× | 1.94× | 1.9% | 7 | 4.35 | 4 | A- | |
| Peer median | — | 25.47× | 3.39× | 1.54× | 13.24× | 10.0% | 34.2% | 8.3% | 6.0% | 13.3% | 9.0% | 4.3% | 0.48× | 1.15× | 9.98× | 1.08× | 1.3% | 6 | 2.79 | 4 | — |



