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
-160.0%
-SEK 1.22
vs SEK 2.04 price
Levered DCF
-SEK 0.48
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-3.89
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.2×-6.72×-2.57×-17.41×44×-21.76×-15.44×-32.27×
P/B4.3×17.09×3.94×6.83×5.7×5.76×8.17×11.23×
P/S2.3×5.89×80.39×32.47×10.96×6,674.88×57,141.96×132,563.3×
EV / EBITDA-0.91×-8.1×-2.15×-15.91×33.57×-19.38×-14.85×-31.03×
Gross margin-160.7%-97.7%-2161.6%-181.9%81.2%-565.7%-370011.5%-411527.8%
Operating margin-160.7%-79.4%-3183.6%-185.0%25.3%-30486.0%-368646.2%-410538.9%
Net margin-191.4%-87.8%-3132.1%-186.8%24.9%-30616.0%-370453.8%-411661.1%
Current ratio0.8×0.8×3.36×8.31×6.07×13.56×5.14×11.27×
Debt / equity0.98×1.85×0.24×0.01×0.02×0.01×0.02×0×
Interest coverage-5.13×-7.17×-908.37×-380.84×142.1×-469.02×-352.38×-365.83×
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-358.1%-254.7%-153.6%-39.3%13.0%-26.4%-53.0%-34.9%
Return on invested capital-152.2%-80.7%-126.1%-38.4%12.9%-26.1%-52.5%-34.8%
Return on assets-79.6%-61.0%-100.4%-35.3%11.0%-24.8%-46.3%-32.9%
Free cash flow yield-41.8%-11.8%-36.2%-7.4%5.6%-4.5%-6.1%-3.0%
Earnings yield-83.3%-14.9%-39.0%-5.8%2.3%-4.6%-6.5%-3.1%
Enterprise valueSEK 80.1MSEK 551.1MSEK 372.7MSEK 1.7BSEK 1.9BSEK 1.7BSEK 1.4BSEK 2.3B
Net debt / EBITDA0.59×0.1×0.48×2.28×-7.05×3.07×1.14×1.85×
Cash conversion cycle (days)-1636054660-625,429107,88288,370