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
+97.0%
SEK 28.66
vs SEK 14.55 price
Levered DCF
SEK 4.53
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-7.93
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-0.91×-2,653.85×-1,063.22×-1,112.29×-13,680.39×-19,540.23×-7,400.26×-7,052.15×
P/B0.49×-20,811.03×1,286.59×1,897.54×7,407.39×11,316.57×3,863.23×1,763.72×
P/S14.97×241,908.43×54,951.16×23,983.38×341,833.34×17,705,913.46×1,310,594.64×849,529.58×
EV / EBITDA0.54×-2,924.81×-1,156.1×-1,213.54×-14,605.59×-20,389.38×-7,634.56×-7,281.93×
Gross margin-1622.1%-470.5%22.4%-167.2%-268.1%-13177.0%-2771.4%-1875.0%
Operating margin-1622.1%-9044.9%-5193.4%-2050.7%-2501.9%-91170.0%-17822.4%-11948.0%
Net margin-1644.3%-9181.7%-5165.9%-2156.5%-2497.9%-90613.6%-17717.4%-12040.6%
Current ratio11.07×0.75×5.68×3.6×6.97×11.19×6.94×20.85×
Debt / equity0.02×-5.51×0.11×0.13×0×0×0×0×
Interest coverage-26.53×-57.65×-146.96×-364.74×-303.71×-144.23×-253.7×-127.11×
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-54.0%789.9%-121.0%-170.6%-54.1%-57.9%-52.2%-25.0%
Return on invested capital-52.4%-172.6%-109.7%-156.3%-54.8%-58.2%-52.4%-24.8%
Return on assets-49.4%-146.5%-98.9%-133.0%-50.0%-53.4%-47.6%-23.8%
Free cash flow yield-102.2%-0.0%-0.1%-0.1%-0.0%-0.0%-0.0%-0.0%
Earnings yield-109.9%-0.0%-0.1%-0.1%-0.0%-0.0%-0.0%-0.0%
Enterprise value-SEK 86.2MSEK 571.5BSEK 243.9BSEK 306.6BSEK 3.2TSEK 4.3TSEK 1.3TSEK 905.2B
Net debt / EBITDA1.57×-0.64×0.29×0.2×0.07×0.05×0.15×2.84×
Cash conversion cycle (days)1,3076,2174,372276354114-116-146