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
-234.5%
-SEK 4.02
vs SEK 2.99 price
Levered DCF
-SEK 5.18
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
3.79
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-2.71×-12.06×-9.02×-6.06×-28.39×-54.53×-22.83×-5.17×
P/B0.8×1.96×1.39×2.51×5.69×15.83×5.95×3.03×
P/S2.62×3.25×2.94×8.94×15.98×31.66×12.36×9.66×
EV / EBITDA-2.65×-12.75×-6.3×-5.15×-26.67×-61.65×-23.09×-4.57×
Gross margin-107.4%57.2%58.1%60.4%39.6%57.5%48.8%46.5%
Operating margin-108.5%-28.4%-31.8%-146.8%-56.1%-58.1%-53.7%-186.0%
Net margin-97.0%-26.8%-32.3%-146.8%-56.1%-58.1%-53.8%-186.2%
Current ratio3.2×2.16×3.1×3.07×12.69×5.07×7.67×2.23×
Debt / equity0.18×0×0×0×0×0×0×0×
Interest coverage-102.6×0×0×0×-4,010.38×-3,828.33×-1,387.79×-1,565.33×
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-29.7%-16.2%-15.3%-41.3%-20.0%-29.1%-25.9%-58.4%
Return on invested capital-27.0%-16.8%-15.0%-41.3%-20.0%-29.1%-25.8%-58.4%
Return on assets-22.3%-11.0%-11.3%-30.8%-18.5%-24.0%-23.1%-38.7%
Free cash flow yield-38.5%-20.3%-23.8%-23.8%-3.7%-2.3%-5.3%-9.6%
Earnings yield-37.0%-8.3%-11.0%-16.4%-3.5%-1.8%-4.3%-19.3%
Enterprise valueSEK 114.1MSEK 328.9MSEK 172MSEK 227.6MSEK 784.4MSEK 1.2BSEK 528MSEK 161.3M
Net debt / EBITDA0.23×1.16×4.39×1.33×4.4×2.55×3.45×0.95×
Cash conversion cycle (days)4308506931,081234597156666