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)
ICP1V.HEthis companyIncap Oyj	€9.13	20.89×	2.14×	1.35×	7.66×	6.9%	17.9%	11.8%	6.5%	10.3%	9.5%	6.3%	0.23×	-1.58×	3.98×	3.65×	0.0%	5	4.02	4	A
ACG1V.HEAspocomp Group Oyj	€6.32	84.67×	1.88×	0.92×	15.38×	-114.1%	19.0%	2.4%	1.1%	2.2%	3.6%	5.0%	0.14×	0.38×	2.1×	2.03×	0.0%	4	4.01	3	B-
ADMCM.HEAdmicom Oyj	€27.70	40.66×	6.14×	5.72×	17.24×	246.7%	34.2%	20.1%	14.1%	15.1%	15.1%	3.6%	0.01×	-0.75×	97.91×	1.96×	1.5%	9	17.45	4	A
DETEC.HEDetection Technology Oyj	€6.90	25.23×	2.08×	1.61×	12.98×	88.8%	18.5%	8.0%	6.4%	8.2%	8.6%	1.4%	0.06×	-1.87×	11.3×	3.44×	4.5%	5	4.31	3	B
DIGIA.HEDigia Oyj	€4.98	13.55×	1.86×	0.8×	7.8×	371.9%	8.2%	8.4%	5.9%	13.7%	9.6%	8.1%	0.51×	0.94×	10.41×	1.19×	2.7%	7	2.93	4	A
FSECURE.HEF-Secure Oyj	€1.37	14.85×	5.93×	2.28×	9.38×	433.2%	73.5%	23.9%	15.3%	39.9%	12.6%	9.3%	2.85×	2.9×	4.7×	0.7×	2.1%	8	1.95	4	A-
Peer median	—	25.23×	2.08×	1.61×	12.98×	246.7%	19.0%	8.4%	6.4%	13.7%	9.6%	5.0%	0.14×	0.38×	10.41×	1.96×	2.1%	7	4.01	4	—