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)
MTI.STthis companyMTI Investment AB	SEK 0.85	-2.49×	5.8×	1.59×	-3.59×	-14884.3%	49.5%	-57.9%	-62.6%	-227.9%	-23.5%	-22.5%	0×	1.37×	-2.51×	0.57×	0.0%	5	-0.1	1	C-
CAT-A.STCatella AB (publ)	SEK 14.00	52.96×	1.34×	1.22×	7.94×	85.9%	57.3%	20.2%	2.3%	2.5%	6.8%	39.0%	0.78×	-0.46×	3.48×	13.63×	3.2%	4	1.98	2	B-
CAT-B.STCatella AB (publ)	SEK 14.20	52.96×	1.34×	1.22×	7.94×	85.9%	57.3%	20.2%	2.3%	2.5%	6.8%	39.0%	0.78×	-0.46×	3.48×	13.63×	3.2%	4	1.92	2	B-
TGEGeneration Essentials Group	$0.39	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Peer median	—	52.96×	1.34×	1.22×	7.94×	85.9%	57.3%	20.2%	2.3%	2.5%	6.8%	39.0%	0.78×	-0.46×	3.48×	13.63×	3.2%	4	1.95	2	—