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
-386.3%
-€7.90
vs €2.76 price
Levered DCF
-€5.74
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
0.45
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-8.04×-4.86×-2.15×-19.09×-6.91×-11.67×-7.91×-1.99×
P/B26.39×-12.88×8.24×4.31×9.21×8.19×3.44×5.49×
P/S1.95×1.18×1.32×2.51×2.41×3.16×2.09×3.01×
EV / EBITDA-44.9×-11.35×-4.15×-85.37×-13.73×-28.14×-20.34×-2.23×
Gross margin34.0%40.6%29.7%34.0%25.5%21.1%21.4%66.3%
Operating margin-13.6%-26.2%-62.2%-15.8%-11.6%-14.0%-18.1%-155.1%
Net margin-24.3%-24.0%-61.5%-13.4%-34.7%-26.9%-26.7%-151.5%
Current ratio0.59×0.49×0.81×0.58×0.38×0.39×0.48×0.52×
Debt / equity4.59×-5.7×4.78×0.83×1.35×1.13×0.68×0.53×
Interest coverage-2.23×-4.03×-10.85×-4.53×-3.2×-4.75×-6.75×-152.11×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-329.8%263.3%-385.1%-23.0%-132.3%-69.7%-43.8%-276.4%
Return on invested capital-21.2%-45.2%-55.1%-10.8%-15.2%-16.2%-16.9%-144.7%
Return on assets-22.4%-21.0%-31.0%-7.2%-28.6%-19.4%-17.0%-95.9%
Free cash flow yield-7.4%-23.9%-5.1%-2.4%-2.5%0.7%-3.9%-4.4%
Earnings yield-12.5%-20.4%-46.7%-5.3%-14.4%-8.5%-12.7%-50.3%
Enterprise value€20.7M€20.9M€23.4M€46M€44.4M€63.1M€45.2M€54.4M
Net debt / EBITDA-5.83×-3.35×-1.48×-12.51×-1.61×-3.1×-3.19×-0.17×
Cash conversion cycle (days)-32-35-8920-28-54-64-207