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
-4105.5%
-SEK 354.49
vs SEK 8.85 price
Levered DCF
-SEK 305.80
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
4.8
Safe 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-36.85×-33.58×-65.4×-11.49×-13.24×-20.61×-24.3×-18.93×
P/B5.42×6.04×7.88×2.25×8.94×7.53×10.91×16.44×
P/S7.21×9.61×16.3×11.3×25×50.81×49.29×72.6×
EV / EBITDA-106.82×-119.12×-150.38×-9.87×-14.05×-21.26×-28.86×-22.35×
Gross margin-17.1%109.1%103.9%102.5%94.3%92.4%98.6%-390.9%
Operating margin-17.1%-18.9%-24.6%-97.2%-189.1%-243.9%-193.9%-390.9%
Net margin-19.8%-28.5%-24.9%-98.0%-188.3%-240.8%-196.7%-384.4%
Current ratio2.53×3.24×4×6.09×2.12×5.55×3.78×1.75×
Debt / equity0×0×0×0×0.1×0.08×0.03×0.26×
Interest coverage0×0×-99.11×-94.93×-101.7×-28.26×-34.91×-46.1×
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-14.9%-18.0%-12.0%-19.5%-67.3%-35.7%-43.5%-87.0%
Return on invested capital-12.8%-11.9%-11.9%-19.4%-61.2%-33.9%-38.2%-70.4%
Return on assets-11.6%-14.3%-9.9%-17.1%-47.2%-30.1%-34.7%-61.3%
Free cash flow yield-1.9%-2.5%-1.6%-12.4%-7.7%-4.2%1.1%0.0%
Earnings yield-2.7%-3.0%-1.5%-8.7%-7.5%-4.7%-4.0%-5.3%
Enterprise valueSEK 299.6MSEK 386.7MSEK 554MSEK 124.5MSEK 194.7MSEK 261.1MSEK 272MSEK 283.3M
Net debt / EBITDA7.34×11.02×13.66×4.66×0.5×1.79×1.18×-0.02×
Cash conversion cycle (days)1525391,1231,170-591-451-5,143253