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)
PNDX-B.STthis companyPandox AB (publ)	SEK 177.20	12.59×	1.17×	5.29×	14.38×	-80.8%	56.5%	53.4%	42.0%	9.3%	3.5%	5.1%	1.57×	8.16×	2.2×	0.88×	2.1%	6	0.67	3	B+
BOHO.STBoho Group AB (publ)	SEK 7.96	-13.16×	3.03×	3.87×	-137.68×	-120.6%	2.0%	-13.7%	-29.4%	-23.0%	-4.2%	-1.8%	1.43×	-42.63×	-0.9×	4.05×	1.5%	2	1.19	1	D+
SHOT.STScandic Hotels Group AB (publ)	SEK 106.30	33.55×	7.24×	0.94×	13.47×	417.8%	54.4%	3.6%	2.8%	21.6%	1.3%	25.1%	15.43×	9.1×	0.43×	0.32×	2.8%	6	0.55	2	C+
Peer median	—	10.2×	5.14×	2.4×	-62.1×	148.6%	28.2%	-5.1%	-13.3%	-0.7%	-1.5%	11.7%	8.43×	-16.77×	-0.23×	2.18×	2.1%	4	0.87	2	—