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
-653.1%
-SEK 4.65
vs SEK 0.84 price
Levered DCF
-SEK 14.33
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
4.07
Safe 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-3.42×-1.16×-3.36×-17.45×-77.73×-83.7×-21.69×-6.46×
P/B1×0.54×1.45×4.48×7.43×6.31×2.76×0.93×
P/S13.68×7.49×43.08×115.83×436.81×445.45×50.04×4.98×
EV / EBITDA-1.72×-0.92×-3.73×-24.93×-93.91×-101.34×-25.62×-8.77×
Gross margin-335.6%-29.9%-172.3%34.8%119.2%97.1%23.7%21.1%
Operating margin-422.5%-655.6%-1167.5%-665.1%-560.8%-537.2%-229.4%-86.9%
Net margin-402.3%-640.7%-1283.2%-662.5%-560.5%-535.6%-229.8%-77.2%
Current ratio8.99×2.03×4.87×5.2×6.02×9.65×3.31×4.68×
Debt / equity0×0×0×0×0×0×0×0.01×
Interest coverage-6,527.54×-594.44×-703.6×-515.3×-397.2×-778.06×-632.91×-236.02×
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-29.4%-46.5%-43.2%-25.6%-9.5%-7.6%-12.7%-14.4%
Return on invested capital-30.9%-47.6%-39.3%-26.1%-9.3%-7.5%-12.2%-14.4%
Return on assets-27.4%-40.3%-39.6%-24.2%-8.9%-7.2%-11.8%-13.6%
Free cash flow yield-24.4%-61.1%-13.9%-6.8%-2.1%-1.5%-7.0%-16.0%
Earnings yield-29.4%-85.5%-29.8%-5.7%-1.3%-1.2%-4.6%-15.5%
Enterprise valueSEK 114MSEK 54MSEK 257.1MSEK 1.1BSEK 2.2BSEK 2BSEK 555.7MSEK 141.7M
Net debt / EBITDA2.43×0.58×1.28×1.05×4.98×8.45×2.39×2.19×
Cash conversion cycle (days)6474641,1663,149-21,244-14396