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)
NORB-B.STthis companyNordisk Bergteknik AB (publ)	SEK 8.20	28.2×	0.66×	0.23×	5.59×	507.2%	58.2%	3.6%	0.8%	2.3%	2.9%	0.7%	1.4×	3.76×	1.57×	1.45×	0.0%	6	1.49	3	B
AVT-B.STAVTECH Sweden AB (publ)	SEK 3.13	28.8×	8.35×	10.3×	21.65×	508.5%	67.1%	34.6%	35.9%	29.1%	28.0%	0.0%	0×	-1.62×	0×	9.61×	1.2%	3	12.67	4	A
CARE.STCareium AB (Publ)	SEK 28.70	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
CNCJO-B.STConcejo AB (publ)	SEK 45.00	11.09×	0.84×	0.99×	19.47×	-251.4%	42.5%	0.5%	9.7%	8.2%	0.3%	4.6%	0.06×	-1.71×	0.92×	2.84×	15.8%	5	2.26	5	S-
FNM.STFerronordic AB (publ)	SEK 90.40	-3.17×	0.48×	0.14×	4.88×	-627.1%	17.3%	1.5%	-4.4%	-15.2%	1.8%	101.8%	1.4×	3.54×	0.55×	1.01×	0.0%	6	1.57	3	B+
HAKI-B.STHAKI Safety AB (publ)	SEK 19.10	17.05×	0.85×	0.49×	5.88×	195.4%	36.3%	4.8%	2.9%	5.0%	3.2%	8.3%	0.71×	2.62×	2.28×	5.83×	2.4%	7	1.66	3	B+
Peer median	—	17.05×	0.85×	0.68×	6.08×	128.9%	42.5%	4.8%	4.2%	5.3%	3.2%	8.3%	0.31×	1.28×	0.92×	2.84×	1.2%	6	2.17	3	—