Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-63.6%
SEK 0.34
vs SEK 0.94 price
Levered DCF
SEK 0.32
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
5.95
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-4.34×-12.42×-47.47×-16.1×-183.4×-244.7×-18.37×-78.73×
P/B0.25×0.81×2.42×3.01×4.9×7.85×4.6×2.93×
P/S0×6,108.18×3,229.84×31.89×68×80.7×51.31×25.78×
EV / EBITDA-2.28×-11.84×-46.62×-60.2×-134.45×-241.67×-14.21×-75.3×
Gross margin0.0%34281.3%10686.4%200.0%200.0%200.0%199.8%200.0%
Operating margin0.0%-49793.3%-7335.0%-55.5%-51.9%-32.7%-354.7%-34.4%
Net margin0.0%-48138.7%-6936.9%-197.2%-38.5%-33.2%-279.6%-31.8%
Current ratio3.57×2.37×2.02×2.86×8.64×7.45×6.66×2.71×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage-17.2×-910.85×-1,159.58×-33,350.29×-969.17×-3.66×-294.59×-20.61×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-5.8%-6.3%-5.2%-18.6%-2.8%-3.2%-25.1%-3.6%
Return on invested capital-6.1%-6.6%-5.5%-5.2%-3.0%-2.5%-25.2%-3.6%
Return on assets-5.6%-6.2%-4.9%-17.4%-2.7%-3.1%-23.3%-3.4%
Free cash flow yield-42.4%-13.7%-9.2%-8.6%-3.6%0.8%-7.7%-11.4%
Earnings yield-23.7%-7.9%-2.1%-6.2%-0.6%-0.4%-5.5%-1.2%
Enterprise valueSEK 87.8MSEK 423.7MSEK 1.2BSEK 1.3BSEK 2.5BSEK 3.1BSEK 1.8BSEK 888.3M
Net debt / EBITDA1.74×0.96×0.55×1.54×8.14×8.02×0.43×0.2×
Cash conversion cycle (days)-7,22215,21036,8735903772831,388554