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)
OEM-B.STthis companyOEM International AB (publ)	SEK 166.40	34.05×	7.53×	3.8×	22.61×	-58.3%	14.1%	14.1%	11.2%	22.1%	20.0%	3.5%	0.04×	-0.81×	67.05×	4.16×	1.2%	3	12.54	4	A-
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
ALLIGO-B.STAlligo AB (publ)	SEK 115.00	24.61×	1.71×	0.67×	8.3×	110.8%	4.8%	5.6%	2.7%	7.0%	5.1%	10.8%	0.97×	2.73×	3.71×	2.03×	1.6%	7	2.67	3	B+
BUFAB.STBufab AB (publ)	SEK 131.60	30.47×	4.73×	2.36×	17.2×	-48.5%	31.9%	11.7%	7.8%	15.5%	9.1%	4.5%	0.89×	2.59×	5.41×	2.64×	1.0%	6	4.03	3	B+
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
LAGR-B.STLagercrantz Group AB (publ)	SEK 230.00	34.18×	9.24×	3.86×	20.01×	-51.1%	39.3%	15.5%	11.3%	27.1%	12.6%	3.1%	1.02×	1.86×	9.36×	1.37×	1.1%	5	4.11	3	B
Peer median	—	34.18×	5.12×	2.72×	17.28×	-48.5%	33.3%	11.7%	7.9%	15.5%	10.2%	4.0%	0.92×	1.86×	8.93×	1.98×	1.1%	6	4.11	3	—