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
-1307.2%
-SEK 3.84
vs SEK 0.32 price
Levered DCF
-SEK 5.56
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.24
Distress zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-6.7×-2.17×-1.68×-2.3×-1.83×-9×-2.99×-5.12×
P/B0.55×0.74×0.62×0.6×0.43×3.12×0.6×1.95×
P/S1.53×1.56×2.34×3.61×7.61×2,089.75×108.45×136.17×
EV / EBITDA-7.18×-1.12×-3.63×-5.64×-2.41×-6.86×-2.12×-4.64×
Gross margin52.2%20.4%-4.9%-5.7%-42.1%75.0%15.9%-60.1%
Operating margin-20.2%-75.6%-138.9%-160.3%-421.6%-28633.3%-4683.9%-2654.8%
Net margin-22.9%-73.9%-137.8%-159.4%-417.0%-23165.5%-3659.8%-2654.9%
Current ratio3.21×5.18×5.79×6.26×3.18×10.49×1.47×11.13×
Debt / equity0.09×0×0×0×0×0×0×0×
Interest coverage-24.09×-14,476.67×-4,598.77×-11,860.8×-50,573×0×-45,875.23×-36,161.07×
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-8.2%-35.0%-36.2%-26.5%-23.4%-34.6%-20.2%-38.1%
Return on invested capital-6.6%-35.8%-36.5%-26.5%-23.3%-34.6%-20.1%-38.1%
Return on assets-6.9%-31.6%-33.9%-25.0%-22.0%-32.2%-17.7%-36.2%
Free cash flow yield-11.3%-2.6%-14.6%-13.3%-31.3%-10.8%-31.9%-15.4%
Earnings yield-14.9%-47.2%-58.9%-44.2%-54.8%-11.1%-33.7%-19.5%
Enterprise valueSEK 58MSEK 42.1MSEK 49.9MSEK 68.3MSEK 72.9MSEK 133.5MSEK 34.4MSEK 76.7M
Net debt / EBITDA2.89×1.28×3.69×5.38×0.61×2.16×0.84×1.8×
Cash conversion cycle (days)98907510422713,027-2,918524