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)
LUMEN.STthis companyLumenRadio AB (publ)	SEK 37.70	37.57×	2.8×	2.96×	15.51×	123.1%	10.0%	10.0%	7.9%	7.4%	7.1%	0.9%	0.02×	-2.6×	39.25×	5.65×	0.0%	6	9.46	4	A+
ACCON.STAcconeer AB (publ)	SEK 11.10	-45.52×	3.62×	16.03×	-43.57×	-268.8%	52.5%	-41.1%	-34.8%	-7.9%	-9.3%	-6.4%	0×	2.14×	-2,379.4×	6.47×	0.0%	3	23.1	1	C-
ADVE.STAdvenica AB	SEK 18.34	51.84×	7.57×	4.26×	29.52×	-102.8%	53.6%	8.3%	8.2%	14.5%	11.9%	-0.3%	0.12×	-3.1×	6.71×	2.19×	0.5%	3	6.16	2	C
ALCA.STAlcadon Group AB (publ)	SEK 30.30	-54.35×	0.8×	0.43×	8.21×	136.0%	5.0%	5.0%	-0.8%	-1.4%	4.5%	16.5%	0.53×	2.94×	3.12×	1.6×	0.0%	3	2.05	3	B-
CX.STCombinedX AB (publ)	SEK 25.20	18.49×	1.46×	0.74×	6.22×	309.6%	20.0%	6.0%	4.0%	7.9%	6.5%	12.9%	0.32×	0.39×	4.09×	1.03×	3.7%	5	3.27	5	S-
G5EN.STG5 Entertainment AB (publ)	SEK 71.00	23.67×	1.55×	0.75×	3.22×	211.8%	60.2%	5.9%	3.2%	6.6%	12.0%	19.9%	0×	-1.4×	24.67×	4.28×	8.8%	7	6.24	4	A+
Peer median	—	18.49×	1.55×	0.75×	6.22×	136.0%	52.5%	5.9%	3.2%	6.6%	6.5%	12.9%	0.12×	0.39×	4.09×	2.19×	0.5%	3	6.16	3	—