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
-236.5%
-€5.17
vs €3.79 price
Levered DCF
-€5.76
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
8.47
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-29.74×-29.73×-23.18×-26.36×-38.44×-33.93×-9.03×-41.56×
P/B7.11×5.91×9.14×5.85×9.3×4.16×-5.1×-108.95×
P/S26.14×18.91×171.06×106.92×144.35×1,402.34×570.88×2,689.04×
EV / EBITDA-20.46×-34.69×-21.92×-23.87×-37.95×-33.28×-12.33×-44.68×
Gross margin82.0%97.7%95.5%96.8%96.5%17.1%27.5%28.6%
Operating margin-129.5%-71.0%-766.3%-394.4%-159.7%-4014.3%-5795.6%-6009.9%
Net margin-87.9%-63.2%-736.9%-403.5%-374.0%-4083.4%-5795.6%-6363.7%
Current ratio3.89×4.15×5.22×8.63×3.6×31.24×0.23×1.24×
Debt / equity0.06×0.06×0.04×0.02×0.26×0.14×-1.3×-4.17×
Interest coverage-12.63×-52.81×-159.93×-40.84×-8.48×-8.07×-12.83×-16.09×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-23.9%-19.7%-39.4%-22.1%-24.1%-12.1%51.8%257.8%
Return on invested capital-30.8%-20.4%-37.4%-19.9%-8.2%-10.4%-172.3%-111.3%
Return on assets-19.0%-15.3%-32.3%-19.2%-18.3%-10.3%-88.1%-72.9%
Free cash flow yield-3.5%-3.5%-3.7%-4.4%-2.8%-2.1%-11.1%-2.2%
Earnings yield-3.4%-3.3%-4.3%-3.8%-2.6%-2.9%-10.2%-2.4%
Enterprise value€176.3M€168.2M€328.3M€272.9M€409.2M€189.5M€64.9M€251.4M
Net debt / EBITDA1.4×4.49×1.91×3.72×3.5×9.83×-2.47×-1.19×
Cash conversion cycle (days)-907-5,335-11,916-8,428-8,671-3,4873,183-5,947