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)
NEWA-B.STthis companyNew Wave Group AB (publ)	SEK 102.10	19.42×	2.23×	1.52×	12.27×	-15.1%	11.7%	11.7%	7.8%	11.5%	8.3%	0.3%	0.53×	2.07×	9.83×	3.46×	3.1%	4	2.85	3	B+
BOBOOZT.STBoozt AB (publ)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
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-
CLAS-B.STClas Ohlson AB (publ)	SEK 548.50	21.65×	8.02×	2.02×	11.29×	-11.0%	47.7%	12.2%	9.3%	37.1%	22.2%	7.7%	0.6×	0.03×	19.23×	1.51×	1.8%	5	6.82	4	A-
HM-B.STH & M Hennes & Mauritz AB (publ)	SEK 178.40	23.23×	6.58×	1.24×	9.74×	41.2%	45.4%	8.1%	5.3%	28.3%	11.2%	7.7%	2.85×	2.58×	6.98×	1.18×	3.9%	7	2.71	3	B+
NELLY.STNelly 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+
Peer median	—	20.49×	7.3×	1.77×	11.95×	33.2%	46.5%	11.0%	9.1%	32.7%	19.2%	5.5%	0.65×	0.38×	13.55×	1.46×	2.8%	5	3.69	4	—