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
+23.7%
SEK 3.09
vs SEK 2.50 price
Levered DCF
SEK 0.41
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
2.71
Grey 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-176.58×35.86×30.59×40.37×106.26×-65.83×-190.08×-18.63×
P/B2.13×4.04×2.95×3.67×3.91×0.87×1.9×2.17×
P/S2.56×4.29×3.29×4.68×6.65×1.52×1.96×2.37×
EV / EBITDA13.17×13.96×10.76×14.75×24.57×13.03×11.57×14.23×
Gross margin52.7%61.3%61.1%62.0%60.0%61.1%62.9%58.1%
Operating margin0.9%13.0%12.7%12.7%7.0%-2.0%2.9%-16.6%
Net margin-1.4%11.7%10.7%11.4%-3.4%-2.3%-1.0%-12.9%
Current ratio3.15×2.87×3.39×3.48×3.81×4.17×1.94×1.95×
Debt / equity0.06×0.02×0.04×0.05×0.05×0.07×0.11×0×
Interest coverage0×103.36×73.85×59.96×22.09×-5.7×2.74×-1,597.74×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-1.2%11.0%9.7%8.9%-2.0%-1.3%-1.0%-11.8%
Return on invested capital0.6%9.3%7.9%6.8%3.2%-1.0%1.8%-11.6%
Return on assets-0.9%8.5%7.2%6.4%-1.6%-1.1%-0.7%-9.0%
Free cash flow yield-9.5%1.0%0.6%2.6%1.7%-10.2%-3.5%-7.9%
Earnings yield-0.6%2.7%3.3%2.4%-0.5%-1.5%-0.5%-5.4%
Enterprise valueSEK 1.3BSEK 2.4BSEK 1.6BSEK 1.9BSEK 2.2BSEK 368.5MSEK 880.2MSEK 978.9M
Net debt / EBITDA-0.44×-1.28×-1.63×-2.08×-3.55×-8.36×-0×-1.35×
Cash conversion cycle (days)283170178204166212107111