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
-46.1%
SEK 5.52
vs SEK 10.24 price
Levered DCF
SEK 3.19
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
15.41
Safe zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2018FY2017
P/E-17.71×-1.51×-11.73×-11.21×-14.23×-7.12×39.64×28.83×
P/B0.72×0.56×0.41×0.33×0.53×0.35×1.32×0.58×
P/S35.54×39.23×0×850.53×0×4.03×1.79×0.73×
EV / EBITDA-9.58×-5.06×-7.42×-3.4×-7.76×9.83×40.8×8.89×
Gross margin56.7%64.4%0.0%-1147.3%0.0%100.0%76.2%71.5%
Operating margin-206.8%-3310.9%0.0%-9911.6%0.0%-64.4%14.8%11.6%
Net margin-201.2%-2600.3%0.0%-7589.4%0.0%-56.5%4.5%2.5%
Current ratio14.71×17.95×3.38×4.77×6.74×2.08×3.77×3.17×
Debt / equity0×0.01×0.01×0.01×0.01×0.02×1×1.07×
Interest coverage-157.29×-1,424.69×-105.63×-288.97×-152.95×-11.78×1.79×1.3×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2018FY2017
Return on equity-4.1%-37.1%-3.5%-2.9%-3.7%-4.9%3.3%2.0%
Return on invested capital-4.2%-37.4%-3.7%-3.1%-3.7%-4.4%4.2%4.2%
Return on assets-4.0%-36.1%-3.3%-2.8%-3.6%-4.0%1.6%0.9%
Free cash flow yield-12.6%-23.4%-63.6%-48.2%-20.2%-46.8%-1.2%10.6%
Earnings yield-5.7%-66.3%-8.5%-8.9%-7.0%-14.0%2.5%3.5%
Enterprise valueSEK 252.7MSEK 95.8MSEK 191.6MSEK 57.3MSEK 133.1MSEK 123.6MSEK 1.3BSEK 794.8M
Net debt / EBITDA8.66×15.28×2.16×7.04×5.72×-0.95×15.56×5.29×
Cash conversion cycle (days)-6084460216-651-7,130,771-168