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
-2459.8%
-€6.70
vs €0.28 price
Levered DCF
-€7.55
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-9.63
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.02×-2.33×-2.28×-4.3×-9.52×-8.67×-4.26×-4.16×
P/B-0.24×-0.4×-0.57×-0.86×-1.82×-3.52×-3.59×-1.11×
P/S4.99×6.58×18.29×7.51×19.35×32.74×46.73×19.91×
EV / EBITDA-11.28×-12.19×-9.88×-15.12×-26.31×-16.45×-8.79×-11.57×
Gross margin-299.3%-132.6%-436.3%-88.1%-145.3%-187.3%-595.2%-142.5%
Operating margin-297.7%-236.0%-630.2%-136.8%-197.9%-292.0%-890.9%-357.6%
Net margin-479.7%-279.7%-809.1%-179.0%-203.4%-370.0%-1089.6%-483.0%
Current ratio3.13×1.39×1.77×1.92×1.49×1.97×1.23×1.04×
Debt / equity-1.3×-1.15×-1.16×-1.27×-1.27×-1.36×-1.65×-1.11×
Interest coverage-2.65×-5.4×-3.87×-2.98×-3.62×-8.83×-3.92×-3.17×
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 equity23.0%17.1%25.4%20.6%19.1%39.8%83.6%26.8%
Return on invested capital-47.5%-93.9%-117.6%-56.3%-67.5%-86.5%-105.1%-551.7%
Return on assets-65.5%-78.6%-114.5%-55.3%-45.5%-81.5%-96.6%-159.5%
Free cash flow yield-115.6%-39.9%-28.7%-24.1%-8.4%-8.0%-21.5%-19.3%
Earnings yield-96.1%-42.5%-44.2%-23.8%-10.5%-11.3%-23.3%-24.3%
Enterprise value€92.3M€76.9M€69.2M€64.1M€74M€90.6M€63.5M€89.7M
Net debt / EBITDA-9.45×-9.01×-6.59×-8.97×-10.74×-4.52×-2.74×-5.76×
Cash conversion cycle (days)32021432231536027628270