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)
NTEK-B.STthis companyNovotek AB	SEK 68.00	22×	3.76×	1.72×	10.52×	67.6%	20.0%	10.6%	7.8%	17.1%	14.7%	4.9%	0.11×	-1.25×	11.8×	1.22×	2.2%	7	2.88	4	A+
CAG.STCAG Group AB (publ)	SEK 87.40	15.82×	2.25×	0.89×	7.17×	259.8%	39.2%	7.5%	5.7%	14.2%	12.2%	11.1%	0.11×	-0.93×	19.5×	1.73×	3.9%	4	3.51	4	A
CTEK.STCTEK Ab	SEK 13.86	33.32×	1.23×	1.07×	7.07×	0.0%	9.3%	9.3%	3.2%	3.7%	4.2%	16.3%	0.53×	1.39×	3.58×	3.03×	0.0%	7	2.06	3	B
CX.STCombinedX AB (publ)	SEK 25.20	18.49×	1.46×	0.74×	6.22×	309.6%	20.0%	6.0%	4.0%	7.9%	6.5%	12.9%	0.32×	0.39×	4.09×	1.03×	3.7%	5	3.27	5	S-
FRACTL.STFractal Gaming Group AB (publ)	SEK 14.82	26.67×	2.1×	1.07×	11.4×	23.1%	6.1%	6.1%	4.0%	7.9%	8.6%	0.8%	0.07×	0.13×	5.86×	1.5×	4.2%	2	3.07	3	B
G5EN.STG5 Entertainment AB (publ)	SEK 71.00	23.67×	1.55×	0.75×	3.22×	211.8%	60.2%	5.9%	3.2%	6.6%	12.0%	19.9%	0×	-1.4×	24.67×	4.28×	8.8%	7	6.24	4	A+
Peer median	—	23.67×	1.55×	0.89×	7.07×	211.8%	20.0%	6.1%	4.0%	7.9%	8.6%	12.9%	0.11×	0.13×	5.86×	1.73×	3.9%	5	3.27	4	—