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
-878.5%
-SEK 68.12
vs SEK 8.75 price
Levered DCF
-SEK 62.76
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
2.68
Grey zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-5.91×-3.91×-1.9×-2.38×-13.13×105.12×-37.05×
P/B5.8×5×1.96×1.41×2.16×5.47×9.94×
P/S2.7×2.78×1.34×2.29×5.43×3.06×3.38×
EV / EBITDA-5.59×-2.9×-1.23×-0.67×-5.34×56.56×-30.45×
Gross margin-38.9%-23.6%-9.2%-20.6%-3.6%38.8%-12.9%
Operating margin-38.9%-73.2%-72.4%-95.7%-57.3%4.0%-12.9%
Net margin-45.6%-71.1%-70.4%-95.9%-41.4%2.9%-9.1%
Current ratio1.34×1.37×1.69×2.8×4.94×2.57×2.1×
Debt / equity0×0×0×0×0×0×0×
Interest coverage-34.75×-172.9×-571.85×-646.46×-390.54×15.15×-26.2×
Dividend yield0.0%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%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-97.9%-127.8%-103.2%-59.0%-16.5%5.2%-26.9%
Return on invested capital-83.5%-130.7%-106.1%-58.9%-16.6%6.7%-22.9%
Return on assets-41.2%-49.1%-52.9%-40.5%-13.4%3.3%-12.2%
Free cash flow yield-19.5%-20.7%-49.6%-37.8%-5.2%-0.4%-5.0%
Earnings yield-16.9%-25.6%-52.6%-42.0%-7.6%1.0%-2.7%
Enterprise valueSEK 151MSEK 169.9MSEK 66.8MSEK 42.6MSEK 204.7MSEK 293.6MSEK 310.6M
Net debt / EBITDA1.56×1.07×0.72×1.76×4.42×-9.69×3.26×
Cash conversion cycle (days)9313583108888199