Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-96.1%
€0.16
vs €4.11 price
Levered DCF
€2.85
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
2.59
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E4.13×0.47×-10.81×-8.62×9.63×-22.59×-14.71×-88.62×
P/B0.71×1.05×6.61×3.24×2.75×3.56×3.25×4.23×
P/S0.7×2.42×3.12×2.02×0.87×1.16×1.45×1.31×
EV / EBITDA-4.36×28.62×-57.81×15.88×3.3×10.14×15.38×9.6×
Gross margin2.2%0.2%-8.4%11.7%28.9%11.9%10.6%19.1%
Operating margin-13.6%-23.9%-18.9%7.2%24.7%5.4%1.0%15.5%
Net margin16.9%510.6%-20.0%33.3%9.0%-5.1%-9.9%-1.5%
Current ratio1.34×1.94×1.5×1.47×1.31×1.13×0.99×0.92×
Debt / equity0.14×0.36×2.48×1.36×2.04×4.16×3.64×4.55×
Interest coverage-3.11×-2.6×-6.13×11.73×6.09×0.73×0.1×1.48×
Dividend yield220.7%136.0%16.1%14.1%0.0%0.0%0.0%0.0%
Payout ratio911.0%64.5%-251.6%85.6%0.0%0.0%-0.2%-2.5%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity17.1%222.0%-42.3%53.3%28.5%-15.7%-22.1%-4.8%
Return on invested capital-11.5%-7.5%-7.2%2.9%17.0%2.4%0.4%7.3%
Return on assets10.0%115.0%-4.4%12.7%5.8%-2.0%-3.2%-0.7%
Free cash flow yield-26.7%-0.3%8.7%39.3%36.6%8.8%0.9%8.9%
Earnings yield24.2%210.8%-6.4%16.5%10.4%-4.4%-6.8%-1.1%
Enterprise value€895.6M€1.1B€8.3B€9B€8.1B€8.1B€8.8B€8.4B
Net debt / EBITDA-0.67×-32.11×-15.27×2.58×1.07×5.1×7.67×4.73×
Cash conversion cycle (days)70-60-2031-33-21-31-27