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
-376.7%
-€0.76
vs €0.27 price
Levered DCF
-€0.98
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-205.81
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-17.11×-12.63×-20.1×-50×88.03×-135.45×-17.83×6.31×
P/B-0.64×-0.74×-0.63×-0.78×-1.01×-0.47×-0.63×-0.61×
P/S85.23×187.05×35.01×56.2×71.73×55.19×86.77×14.36×
EV / EBITDA-128.81×-107.26×276.07×-299.36×148.25×-1,142.34×-54.84×15.85×
Gross margin34.5%61.4%90.5%60.7%59.2%35.2%-17.6%77.6%
Operating margin-173.6%-418.2%30.7%-44.1%14.1%-19.3%-445.9%11.4%
Net margin-497.7%-1372.7%-174.6%-100.0%81.7%-40.9%-486.5%227.4%
Current ratio0.82×0.78×1.92×1.37×1.7×0.52×0.72×1.76×
Debt / equity-1×-1×-1.01×-1.01×-1.01×-0.99×-0.99×-1.02×
Interest coverage-0.54×-0.44×0.15×-0.79×1.18×-0.89×-11×1.33×
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 equity3.7%5.4%3.1%1.4%-1.1%0.4%3.5%-9.7%
Return on invested capital1078.5%613.3%36.7%-98.5%16.5%13.9%330.0%22.2%
Return on assets-286.8%-416.6%-106.1%-63.0%42.2%-22.5%-112.5%207.2%
Free cash flow yield-5.8%-7.0%-3.8%-3.5%-1.0%-3.7%-1.3%0.0%
Earnings yield-5.8%-7.3%-5.0%-1.8%1.1%-0.7%-5.6%15.8%
Enterprise value€18.9M€19.3M€17.1M€18.6M€20.3M€14.9M€16.2M€15.7M
Net debt / EBITDA-78.37×-61.54×169.35×-167.94×73.91×-768.77×-33.15×9.78×
Cash conversion cycle (days)-75-860-641-161-504-158-18-95