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)
OGUN-B.STthis companyOgunsen AB (publ)	SEK 21.20	25.19×	5.58×	0.81×	11.44×	301.5%	3.9%	4.1%	3.2%	22.2%	20.1%	8.0%	0.11×	-1.02×	45.5×	1.76×	5.7%	5	0.81	4	A-
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
DEDI.STDedicare AB (publ)	SEK 61.10	12.28×	1.4×	0.28×	4.95×	136.2%	24.3%	2.1%	2.3%	11.4%	6.8%	15.8%	0.09×	-1.39×	10.2×	1.4×	5.9%	5	2.8	4	A+
LYGRD.STLyckegård Group AB (publ)	SEK 2.50	36.91×	4.82×	0.89×	11.63×	-3221.5%	1.4%	2.5%	2.4%	13.1%	8.7%	3.7%	0.35×	0.32×	2.35×	1.36×	0.0%	7	3.66	3	B
OPTI.STOptiCept Technologies AB	SEK 1.76	-1.78×	0.58×	5.77×	-2.85×	-3686.4%	46.8%	-302.2%	-324.2%	-32.5%	-25.5%	-33.6%	0.17×	-0.61×	-9.53×	0.62×	0.0%	2	-12.7	1	D+
PION-B.STPION Group AB (publ)	SEK 7.78	-1,177.27×	1.9×	0.18×	10.44×	44.0%	-0.4%	-0.4%	-0.0%	-0.2%	-3.2%	-2.4%	0.31×	1.19×	-3.5×	1.19×	0.0%	6	3.83	4	A-
Peer median	—	12.28×	1.4×	0.44×	7.59×	44.0%	13.6%	2.1%	2.3%	6.9%	3.9%	3.7%	0.31×	0.32×	2.35×	1.19×	0.0%	6	2.8	4	—