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)
RATO-A.STthis companyRatos AB (publ)	SEK 41.60	5.85×	0.94×	0.42×	6.94×	87.1%	39.1%	-0.9%	7.2%	16.0%	-1.1%	15.3%	0.6×	2.45×	-0.52×	1.26×	3.5%	5	1.38	3	B-
BURE.STBure Equity AB (publ)	SEK 304.00	-3.91×	0.92×	70.85×	-3.87×	-95.7%	82.6%	-1817.1%	-1813.2%	-23.6%	-23.6%	1.6%	0×	0.05×	-1,562.67×	1.83×	1.1%	4	4.72	5	A+
CRED-A.STCreades AB	SEK 84.65	8.37×	0.91×	7.81×	8.12×	-53.7%	97.8%	93.4%	93.4%	10.9%	10.8%	1.3%	0×	-0.23×	0×	0×	2.1%	5	32.56	4	A+
INDU-C.STAB Industrivärden (publ)	SEK 536.60	5.07×	0.94×	18.82×	5.2×	-100.9%	100.0%	374.1%	371.4%	18.5%	17.7%	5.1%	0.04×	0.17×	252.87×	680×	2.0%	7	19.57	4	A
INVE-B.STInvestor AB (publ)	SEK 429.60	6.43×	1.06×	4.56×	6.99×	-84.8%	97.9%	71.4%	71.0%	16.5%	14.4%	1.9%	0.12×	0.6×	33.85×	2.6×	1.6%	5	5.51	4	A
KARNEL-B.STKarnell Group AB ser. B	SEK 86.70	27.23×	3.12×	2.27×	13.23×	-122.3%	29.5%	12.2%	8.3%	11.5%	8.4%	4.2%	0.42×	1.41×	5.83×	2.02×	0.0%	7	3.01	3	B+
Peer median	—	6.43×	0.94×	7.81×	6.99×	-95.7%	97.8%	71.4%	71.0%	11.5%	10.8%	1.9%	0.04×	0.17×	5.83×	2.02×	1.6%	5	5.51	4	—