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)
KINV-B.STthis companyKinnevik AB	SEK 72.14	-6.93×	0.65×	2,317.71×	-5.45×	-107.7%	-42370.0%	-45540.0%	-33460.0%	-9.3%	-9.4%	-0.9%	0.06×	-0.36×	-47.94×	0.25×	0.0%	2	4.08	2	C+
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+
CRED-A.STCreades AB	SEK 84.65	8.37×	0.91×	7.81×	8.12×	-53.7%	97.8%	93.4%	93.4%	10.9%	10.8%	1.3%	0×	-0.23×	0×	0×	2.1%	5	32.56	4	A+
INVE-B.STInvestor AB (publ)	SEK 429.60	6.43×	1.06×	4.56×	6.99×	-84.8%	97.9%	71.4%	71.0%	16.5%	14.4%	1.9%	0.12×	0.6×	33.85×	2.6×	1.6%	5	5.51	4	A
LINC.STLinc AB	SEK 71.00	-10.1×	0.91×	415.95×	-9.22×	-89.4%	64.8%	-4357.2%	-4118.4%	-9.0%	-9.4%	-6.6%	0×	0.7×	-1,747.2×	28.37×	0.0%	5	686.06	2	C+
NTECH.STStockholm Nordtech Group AB	SEK 72.50	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	1.26×	0.92×	39.33×	1.56×	-87.1%	90.2%	-872.8%	-871.1%	0.9%	0.7%	1.4%	0×	0.33×	-781.33×	2.21×	1.3%	5	19.04	4	—