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)
INVE-A.STthis companyInvestor AB (publ)	SEK 421.50	6.43×	1.06×	4.56×	6.99×	-84.8%	97.9%	71.4%	71.0%	16.5%	14.4%	1.9%	0.12×	0.6×	33.85×	2.6×	1.6%	5	5.37	4	A
BURE.STBure Equity AB (publ)	SEK 304.00	-3.91×	0.92×	70.85×	-3.87×	-95.7%	82.6%	-1817.1%	-1813.2%	-23.6%	-23.6%	1.6%	0×	0.05×	-1,562.67×	1.83×	1.1%	4	4.72	5	A+
CRED-A.STCreades AB	SEK 84.65	8.37×	0.91×	7.81×	8.12×	-53.7%	97.8%	93.4%	93.4%	10.9%	10.8%	1.3%	0×	-0.23×	0×	0×	2.1%	5	32.56	4	A+
EQT.STEQT AB (publ)	SEK 309.10	54.01×	5.24×	14.97×	27.82×	-40.4%	51.2%	39.8%	27.7%	9.7%	8.2%	1.0%	0.35×	1.13×	18.03×	6.84×	1.2%	7	6.93	3	B
INDU-C.STAB Industrivärden (publ)	SEK 536.60	5.07×	0.94×	18.82×	5.2×	-100.9%	100.0%	374.1%	371.4%	18.5%	17.7%	5.1%	0.04×	0.17×	252.87×	680×	2.0%	7	19.57	4	A
RATO-B.STRatos AB (publ)	SEK 41.96	5.85×	0.94×	0.42×	6.94×	87.1%	39.1%	-0.9%	7.2%	16.0%	-1.1%	15.3%	0.6×	2.45×	-0.52×	1.26×	3.5%	6	1.57	3	B-
Peer median	—	5.85×	0.94×	14.97×	6.94×	-53.7%	82.6%	39.8%	27.7%	10.9%	8.2%	1.6%	0.04×	0.17×	0×	1.83×	2.0%	6	6.93	4	—