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-B.STthis companyRatos AB (publ)	SEK 41.96	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%	6	1.57	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+
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+
LATO-B.STInvestment AB Latour (publ)	SEK 231.90	29.31×	3.38×	5.12×	20.85×	-57.0%	39.7%	13.0%	17.5%	11.5%	5.0%	-0.2%	0.45×	2.15×	3.3×	1.23×	2.0%	6	4.56	4	A-
Peer median	—	8.37×	1.06×	5.12×	8.12×	-84.8%	82.6%	13.0%	17.5%	11.5%	8.4%	1.6%	0.12×	0.6×	3.3×	1.83×	1.6%	5	4.72	4	—