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)
NELLY.STthis companyNelly Group AB	SEK 34.02	19.32×	8.02×	2.58×	14.61×	661.6%	54.3%	13.2%	13.3%	41.5%	23.5%	3.4%	0.71×	0.15×	10.74×	1.54×	0.0%	5	3.06	4	A+
BOKUS.STBokusgruppen AB	SEK 75.00	14.5×	1.89×	0.59×	4.75×	618.4%	6.6%	5.2%	4.1%	13.1%	8.6%	21.1%	0.45×	0.72×	4.64×	0.57×	4.6%	6	2.25	3	B
BONAV-B.STBonava AB	SEK 7.88	-39.43×	0.51×	0.46×	12.74×	179.2%	12.8%	4.7%	-1.2%	-1.3%	3.3%	10.5%	0.52×	6.25×	0.59×	2.78×	0.0%	3	1.34	2	B-
BORG.STBjörn Borg AB (publ)	SEK 56.00	17.16×	4.31×	1.51×	12.61×	25.2%	33.8%	9.8%	8.8%	25.1%	16.2%	2.9%	0.25×	0.6×	16.36×	1.41×	4.8%	4	4.32	4	A-
CDON.STCDON Ab	SEK 47.50	-12.12×	1.23×	1.55×	18.39×	194.2%	82.3%	-12.7%	-12.8%	-10.1%	-10.0%	-0.9%	0×	-5.11×	-93.83×	0.97×	0.0%	4	1.62	2	C+
KABE-B.STKABE Group AB (publ.)	SEK 298.00	25.12×	1.07×	0.59×	12.27×	48.0%	11.2%	2.8%	2.4%	4.3%	3.6%	9.2%	0.03×	-0.81×	17.8×	3.56×	1.9%	7	3.14	4	A
Peer median	—	14.5×	1.23×	0.59×	12.61×	179.2%	12.8%	4.7%	2.4%	4.3%	3.6%	9.2%	0.25×	0.6×	4.64×	1.41×	1.9%	4	2.25	3	—