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
+390.3%
€370.68
vs €75.60 price
Levered DCF
€110.62
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
4.31
Safe zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-6.02×13.03×1.04×0.84×0.32×-0.22×12.67×-3.28×
P/B0.75×0.62×0.3×0.34×0.23×0.98×0.32×0.4×
P/S0.05×0.08×0.04×0.02×0.01×0.02×0.02×0.03×
EV / EBITDA67.15×-0.41×-0.38×1.25×-0.24×-0.27×-1.17×-5.01×
Gross margin2.4%2.1%6.0%5.0%5.3%-4.5%0.2%2.2%
Operating margin-0.1%0.4%3.5%4.2%4.7%-5.2%-0.0%-1.0%
Net margin-0.8%0.6%3.5%2.9%3.7%-7.1%0.2%-0.9%
Current ratio1.28×2.08×2.14×1.77×1.46×1.24×1.47×1.61×
Debt / equity1.11×0.01×0.02×0.44×0.05×0.2×0.06×0.03×
Interest coverage-0.18×52.14×202.27×385.85×556.08×-285.58×-2.52×-48.97×
Dividend yield260.4%13.8%3.6%0.0%0.0%0.0%0.0%4.7%
Payout ratio-1568.2%181.0%3.8%0.0%0.0%0.0%0.0%-15.2%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-12.4%4.7%28.9%40.5%70.4%-436.3%2.5%-12.1%
Return on invested capital-0.3%2.1%22.1%22.0%27.3%-31.2%-0.2%-6.1%
Return on assets-3.0%2.4%14.3%15.4%13.9%-25.9%0.6%-3.5%
Free cash flow yield-122.5%46.6%253.6%-186.7%223.2%-273.7%93.0%-50.4%
Earnings yield-16.6%7.6%96.0%118.5%311.7%-446.2%7.9%-30.5%
Enterprise value€1.2B-€85.7M-€302.2M€1.4B-€186.7M€189.8M-€132.9M€231.6M
Net debt / EBITDA35.57×-7×-1.28×0.7×-0.48×-0.03×-3.74×3.97×
Cash conversion cycle (days)5521264224282328