| 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) | |||
| SEK 38.50 | 16.07× | 0.71× | 5.2× | 20.91× | 52.9% | 73.0% | 66.3% | 32.2% | 4.4% | 2.7% | 11.6% | 1.19× | 12.94× | 2.87× | 1.62× | 1.1% | 7 | 0.69 | 4 | A- | |
| SEK 85.05 | 30.33× | 0.87× | 4.29× | 19.65× | 11.6% | 69.9% | 64.6% | 15.0% | 3.1% | 4.0% | 8.7% | 1.22× | 11.42× | 2.12× | 0.07× | 1.9% | 6 | 0.62 | 3 | B+ | |
| SEK 2.28 | -1.69× | 0.34× | 1.61× | -12.96× | -468.8% | 63.7% | 60.3% | -95.6% | -20.1% | 3.4% | 14.6% | 1.83× | -10.83× | 1.69× | 0.16× | 9.4% | 3 | -0.01 | 2 | C | |
| SEK 38.30 | 37.96× | 0.81× | 5.33× | 26.42× | -158.5% | 70.3% | 66.1% | 14.0% | 2.1% | 2.7% | 6.5% | 1.27× | 16.07× | 2.18× | 0.13× | 2.3% | 8 | 0.66 | 2 | B- | |
| SEK 32.00 | 7.84× | 0.62× | 3.56× | 15.07× | 183.6% | 69.3% | 59.5% | 45.3% | 7.9% | 1.8% | 4.8% | 2.56× | 12.08× | 1.24× | 0.44× | 4.1% | 5 | 0.4 | 3 | B+ | |
| SEK 236.00 | 13.65× | 1.49× | 7.01× | 13.55× | 37.7% | 75.9% | 71.9% | 56.1% | 11.9% | 4.9% | 6.4% | 1.33× | 6.32× | 2.81× | 0.33× | 2.3% | 5 | 1.05 | 4 | A- | |
| Peer median | — | 13.65× | 0.81× | 4.29× | 15.07× | 11.6% | 69.9% | 64.6% | 15.0% | 3.1% | 3.4% | 6.5% | 1.33× | 11.42× | 2.12× | 0.16× | 2.3% | 5 | 0.62 | 3 | — |





