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)
KARNEL-B.STthis companyKarnell Group AB ser. B	SEK 86.70	27.23×	3.12×	2.27×	13.23×	-122.3%	29.5%	12.2%	8.3%	11.5%	8.4%	4.2%	0.42×	1.41×	5.83×	2.02×	0.0%	7	3.01	3	B+
BERG-B.STBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
BURE.STBure Equity AB (publ)	SEK 304.00	-3.91×	0.92×	70.85×	-3.87×	-95.7%	82.6%	-1817.1%	-1813.2%	-23.6%	-23.6%	1.6%	0×	0.05×	-1,562.67×	1.83×	1.1%	4	4.72	5	A+
IDUN-B.STIdun Industrier AB (publ)	SEK 323.00	75.69×	6.72×	1.78×	13.63×	-13.5%	8.1%	8.1%	2.3%	8.9%	5.6%	3.8%	1.63×	2.31×	3×	2×	0.3%	7	2.98	2	B-
LAGR-B.STLagercrantz Group AB (publ)	SEK 230.00	34.18×	9.24×	3.86×	20.01×	-51.1%	39.3%	15.5%	11.3%	27.1%	12.6%	3.1%	1.02×	1.86×	9.36×	1.37×	1.1%	5	4.11	3	B
LIFCO-B.STLifco AB (publ)	SEK 285.00	44×	8.35×	5.66×	24.04×	-43.6%	43.7%	18.1%	12.9%	19.0%	11.0%	2.9%	0.57×	1.3×	12.54×	0.99×	0.7%	6	4.42	3	B+
Peer median	—	34.18×	6.72×	3.86×	13.63×	-43.6%	43.7%	8.1%	4.5%	11.8%	6.0%	3.1%	1.02×	1.86×	3.41×	1.74×	1.1%	6	4.11	3	—