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
-89.1%
SEK 8.30
vs SEK 76.00 price
Levered DCF
SEK 10.69
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-1.32
Distress 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-10.43×-5.28×-9.05×-8.58×-16.66×-17.39×-34.13×-39.1×
P/B6.46×4.24×3.65×1.69×1.9×2.86×3.15×2.85×
P/S0×180,517.03×14,452.15×46,775.77×0×0×0×0×
EV / EBITDA-7.87×-3.66×-6.41×-3.5×-8.3×-11.76×-24.4×-26.23×
Gross margin0.0%100.0%100.0%100.0%0.0%0.0%0.0%0.0%
Operating margin0.0%-3497550.0%-174827.3%-548400.0%0.0%0.0%0.0%0.0%
Net margin0.0%-3422625.0%-159828.6%-545425.0%0.0%0.0%0.0%0.0%
Current ratio2.72×3.33×7.4×18.93×30.03×43.1×64.15×82.59×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage0×0×0×-224.6×-107.94×-237.35×-65.1×-25.98×
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-61.9%-80.4%-40.3%-19.7%-11.4%-16.4%-9.2%-7.3%
Return on invested capital-58.8%-82.2%-44.1%-19.8%-11.3%-16.3%-9.2%-7.1%
Return on assets-40.3%-57.1%-35.0%-18.7%-11.0%-16.1%-9.1%-7.2%
Free cash flow yield-10.6%-15.7%-9.1%-15.3%-7.4%-4.6%-3.2%-3.0%
Earnings yield-9.6%-19.0%-11.1%-11.7%-6.0%-5.8%-2.9%-2.6%
Enterprise valueSEK 536.3MSEK 498.7MSEK 783.8MSEK 225.5MSEK 363.2MSEK 833.9MSEK 1.1BSEK 1B
Net debt / EBITDA2.11×1.64×2.69×5.22×8.84×5.97×10.88×13.63×
Cash conversion cycle (days)0434,89831,93054,08100-422-4,751