| 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) | |||
| SEK 54.50 | 13.41× | 0.83× | 7.87× | 17.21× | 100.0% | 91.9% | 72.4% | 58.7% | 6.2% | 2.6% | 4.3% | 1.13× | 9.86× | 2.31× | 0.09× | 0.0% | 5 | 0.67 | 4 | A- | |
| SEK 7.62 | 11.12× | 1.19× | 5.2× | 22.25× | -129.2% | 59.8% | 40.3% | 46.8% | 10.7% | 5.0% | 37.7% | 0.72× | 6.07× | 2.03× | 3.14× | 14.4% | 6 | 1.2 | 3 | B+ | |
| SEK 131.00 | 10.55× | 0.52× | 5.89× | 21.7× | -282.1% | 72.7% | 56.7% | 55.8% | 4.9% | 1.5% | 2.2% | 1.51× | 15.83× | 1.86× | 0.27× | 0.0% | 4 | 0.12 | 3 | B | |
| SEK 23.70 | 16.51× | 0.75× | 7.87× | 20.14× | -214.8% | 71.8% | 65.6% | 47.7% | 4.5% | 2.1% | 4.5% | 1.04× | 11.7× | 2.17× | 0.04× | 1.8% | 5 | 0.86 | 3 | B | |
| SEK 18.55 | 0.62× | 0.17× | 0.23× | 9.11× | 39470.6% | 63.0% | 59.3% | 36.2% | 27.1% | 2.5% | 66.8% | 8.63× | 8.93× | 1.6× | 0.62× | 0.0% | 4 | 0.14 | 2 | B- | |
| SEK 3.91 | 2.63× | 0.23× | 1.39× | 11.58× | 1378.7% | 71.9% | 54.1% | 66.7% | 11.2% | 1.6% | 47.4% | 2.75× | 10.61× | 0.89× | 0.15× | 0.0% | 4 | -0.05 | 4 | A | |
| Peer median | — | 10.55× | 0.52× | 5.2× | 20.14× | -129.2% | 71.8% | 56.7% | 47.7% | 10.7% | 2.1% | 37.7% | 1.51× | 10.61× | 1.86× | 0.27× | 0.0% | 4 | 0.14 | 3 | — |





