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)
IDUN-B.STthis companyIdun Industrier AB (publ)	SEK 323.00	75.69×	6.72×	1.78×	13.63×	-13.5%	8.1%	8.1%	2.3%	8.9%	5.6%	3.8%	1.63×	2.31×	3×	2×	0.3%	7	2.98	2	B-
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
BERG-B.STBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
BERNER-B.STBerner Industrier AB	SEK 68.80	25.66×	5.89×	1.85×	14.75×	103.0%	41.9%	9.4%	7.2%	23.0%	14.2%	5.0%	0.52×	0.76×	11.3×	1.31×	1.0%	5	3.98	4	A
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
KARNEL-B.STKarnell Group AB ser. B	SEK 86.70	27.23×	3.12×	2.27×	13.23×	-122.3%	29.5%	12.2%	8.3%	11.5%	8.4%	4.2%	0.42×	1.41×	5.83×	2.02×	0.0%	7	3.01	3	B+
Peer median	—	31.51×	5.12×	2.27×	14.75×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.2%	0.56×	1.4×	8.93×	1.74×	1.0%	6	3.98	3	—