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)
PIERCE.STthis companyPierce Group AB (publ)	SEK 9.00	38.65×	1.71×	0.63×	12.87×	36.7%	42.6%	1.5%	1.6%	4.4%	3.4%	-0.9%	0.18×	-1.49×	3.38×	2.01×	0.0%	6	2.67	4	A-
BOKUS.STBokusgruppen AB	SEK 75.00	14.5×	1.89×	0.59×	4.75×	618.4%	6.6%	5.2%	4.1%	13.1%	8.6%	21.1%	0.45×	0.72×	4.64×	0.57×	4.6%	6	2.25	3	B
BULTEN.STBulten AB (publ)	SEK 83.80	-98.85×	0.63×	0.21×	6.29×	228.2%	18.4%	2.3%	-0.2%	-0.6%	1.1%	24.0%	0.83×	3.24×	1.46×	1.67×	5.4%	5	2.46	2	C
CDON.STCDON Ab	SEK 47.20	-12.12×	1.23×	1.55×	18.39×	194.2%	82.3%	-12.7%	-12.8%	-10.1%	-10.0%	-0.9%	0×	-5.11×	-93.83×	0.97×	0.0%	4	1.62	2	C+
DURC-B.STDuroc AB (publ)	SEK 19.65	-7.43×	0.74×	0.27×	13.07×	230.3%	44.5%	-1.7%	-3.6%	-10.0%	-2.8%	14.5%	0.48×	3.11×	-1.45×	1.78×	1.8%	3	2.45	2	B-
ELON.STElon AB (publ)	SEK 48.80	-2.52×	0.68×	0.05×	9.51×	100.0%	5.9%	-1.2%	-2.1%	-27.0%	-8.7%	52.2%	0.64×	4.35×	-1.75×	1.08×	7.4%	6	3.12	3	B-
Peer median	—	-7.43×	0.74×	0.27×	9.51×	228.2%	18.4%	-1.2%	-2.1%	-10.0%	-2.8%	21.1%	0.48×	3.11×	-1.45×	1.08×	4.6%	5	2.45	2	—