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
+52.3%
€4.08
vs €2.68 price
Levered DCF
€7.34
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
0.56
Distress zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E58.42×-0.15×-0.04×-0.02×0.2×-0.08×0.01×0.36×
P/B0.92×0.01×0.01×0.01×0.01×0.01×0.01×0.01×
P/S0.47×0×0×0×0.01×0.01×0×0×
EV / EBITDA6.79×-3.27×-7.15×2.54×-1.29×12.79×-0.35×1.93×
Gross margin13.9%12.2%8.9%8.5%12.3%8.1%12.3%18.5%
Operating margin-1.1%-2.6%-5.8%-18.7%9.8%-13.1%36.9%2.3%
Net margin0.8%-2.6%-9.2%-19.2%6.3%-13.9%30.9%0.9%
Current ratio3.17×2×2.14×2.81×2.61×2.54×2.74×1.39×
Debt / equity0.13×0.09×0.09×0.07×0.1×0.13×0.14×1.32×
Interest coverage-3.98×-9.15×-21.53×-167.21×49.13×-43.78×14.4×1.88×
Dividend yield0.0%0.0%0.0%0.0%0.0%222.4%356.4%295.3%
Payout ratio0.0%0.0%0.0%0.0%0.0%-18.7%5.1%107.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity1.6%-5.3%-17.9%-28.9%6.6%-14.6%46.0%3.8%
Return on invested capital-1.3%-4.1%-9.4%-24.2%5.9%-11.7%41.6%3.1%
Return on assets1.1%-3.2%-11.3%-20.7%4.8%-10.4%32.7%1.2%
Free cash flow yield1.3%958.7%624.6%-621.0%-764.1%-629.8%-2884.6%1294.6%
Earnings yield1.7%-682.0%-2801.3%-4328.6%496.8%-1188.0%7044.7%273.8%
Enterprise value€57M-€29.7M-€28.4M-€27.4M-€40.6M-€25.4M-€42.8M€67.7M
Net debt / EBITDA-3.51×-3.35×-7.3×2.61×-1.35×13.63×-0.36×1.89×
Cash conversion cycle (days)414057474867321