| 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 201.00 | 9.98× | 1.23× | 8.18× | 10× | 22.1% | 93.4% | 89.7% | 82.0% | 12.4% | 5.1% | 8.1% | 0.82× | 3.67× | 3.44× | 8.64× | 5.8% | 5 | 1.09 | 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 6.36 | 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 | 0.97 | 4 | A- | |
| SEK 36.90 | -2.62× | 0.4× | 0.93× | -15.43× | 30.2% | -6.4% | -14.4% | -21.8% | -9.5% | -3.4% | 0.5% | 0.58× | -5.4× | -1.17× | 4.43× | 14.6% | 6 | 0.77 | 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 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× | 21.7× | -129.2% | 59.8% | 40.3% | 46.8% | 10.7% | 1.6% | 37.7% | 0.72× | 6.07× | 1.86× | 3.14× | 14.4% | 6 | 0.77 | 3 | — |





