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)
NOBI.STthis companyNobia AB (publ)	SEK 10.20	-0.98×	3.06×	0.52×	15.29×	-614.6%	33.8%	-0.8%	-52.8%	-313.6%	-0.8%	-11.9%	4.71×	9.23×	-0.15×	0.86×	0.0%	4	-0.54	2	C
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-
EMBELL.STEmbellence Group AB (publ)	SEK 32.50	13.89×	1.87×	1.25×	7.77×	39.0%	61.7%	11.6%	9.0%	13.5%	10.9%	7.2%	0.21×	0.52×	22.25×	2.12×	3.0%	8	3.81	4	A
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
LAMM-B.STLammhults Design Group AB	SEK 28.50	-64.31×	0.81×	0.36×	6.77×	577.8%	35.2%	2.9%	-0.6%	-1.3%	-2.5%	18.2%	0.43×	1.84×	2.62×	0.92×	2.7%	4	1.62	3	B
Peer median	—	13.89×	1.07×	0.59×	12.27×	48.0%	33.8%	4.7%	2.4%	4.3%	3.6%	9.2%	0.25×	0.6×	16.36×	2.12×	2.7%	4	3.14	4	—