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
-102.3%
-€0.02
vs €0.66 price
Levered DCF
€0.97
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.34
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E9.1×6.5×-1.6×12.18×8.24×-7.59×5.94×6.13×
P/B0.36×0.35×0.44×0.56×0.74×0.99×1.34×1.67×
P/S0.5×0.84×0.61×0.8×0.69×1.48×1.13×1.14×
EV / EBITDA3.88×3.92×-3.94×11.85×9.67×-28.67×8.78×7.61×
Gross margin28.8%50.8%13.7%24.8%26.0%25.9%39.1%33.8%
Operating margin8.6%31.3%-29.5%3.6%11.7%-13.9%21.0%19.3%
Net margin5.5%12.9%-38.1%6.6%8.5%-19.8%19.1%18.4%
Current ratio3.74×1.36×1.29×0.95×1.51×1.86×1.81×2.63×
Debt / equity0.07×0.25×0.55×1.03×1.02×1×1.18×0.89×
Interest coverage2.92×2.7×-3.08×0.54×2.56×-1.48×5.24×5.17×
Dividend yield0.0%0.0%0.0%5.1%2.1%0.0%3.1%1.1%
Payout ratio0.0%0.0%0.0%61.9%17.4%0.0%18.1%6.6%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity4.0%5.4%-27.2%4.6%9.1%-13.2%22.6%27.0%
Return on invested capital4.5%7.7%-11.7%0.8%5.2%-4.5%11.2%14.5%
Return on assets3.5%3.1%-15.3%2.1%4.2%-5.8%9.6%12.7%
Free cash flow yield65.5%-16.1%-13.3%21.9%2.9%27.3%-31.0%-10.3%
Earnings yield11.0%15.4%-62.5%8.3%12.4%-13.3%16.9%16.2%
Enterprise value€18.7M€33.2M€52.5M€107.8M€117.2M€125M€185.2M€148.6M
Net debt / EBITDA-0.85×1.38×-2.03×7.12×5.07×-13.51×3.98×2.36×
Cash conversion cycle (days)18657276502397746620355