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
-103.6%
-€0.12
vs €3.23 price
Levered DCF
-€0.15
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
2.81
Grey 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-2.08×-0.71×-1.72×-3.42×-9.24×-11.84×-2.87×-3.43×
P/B-25.87×-1.22×-5.9×4.08×5.17×3.57×2.09×1.87×
P/S164.59×8.85×10.82×15.23×109.64×1,067.24×12.33×36.11×
EV / EBITDA-5.25×-0.95×-1.96×-2.31×-7.33×-9.81×-1.77×-1.9×
Gross margin35.1%62.5%100.1%91.8%75.8%-127.4%100.0%69.8%
Operating margin-3041.0%-662.6%-587.7%-468.9%-1242.6%-7988.7%-433.2%-1040.1%
Net margin-7899.6%-1251.1%-631.8%-445.6%-1183.5%-9037.4%-431.9%-1051.5%
Current ratio3.16×0.92×0.96×3.47×5.06×9.56×3.53×4.75×
Debt / equity-2.1×-0.51×-1.17×0.76×0.11×0.09×0×0.04×
Interest coverage-4.06×-8.01×-19.66×-75.64×-367×-450.27×-1,595.37×-161.42×
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 equity1241.6%172.7%344.7%-119.3%-55.9%-30.2%-73.0%-54.6%
Return on invested capital-66.3%-2377.1%-415.6%-62.6%-51.9%-23.8%-70.2%-50.8%
Return on assets-141.9%-154.8%-158.7%-46.8%-40.7%-24.2%-53.1%-42.1%
Free cash flow yield-14.2%-66.2%-43.4%-24.5%-10.5%-7.8%-33.1%-30.1%
Earnings yield-48.0%-141.4%-58.4%-29.3%-10.8%-8.5%-35.0%-29.1%
Enterprise value€698.4M€88.1M€199.7M€133.3M€383.4M€301.4M€50.6M€61M
Net debt / EBITDA0.3×0.46×-0.1×0.91×1.46×3.11×1.25×1.7×
Cash conversion cycle (days)-2,520-1,869591,660-6,685-4,09210,41934-1,485