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
+507.2%
€5.16
vs €0.85 price
Levered DCF
-€7.76
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
-0.5
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-2.45×-8.05×173.68×21.47×22.86×85.11×61.14×-40.77×
P/B0.83×0.86×1.08×0.94×0.75×0.78×1.05×1.29×
P/S0.81×0.99×1.28×1.08×0.84×0.92×1.02×1.33×
EV / EBITDA-22.42×49.01×18.64×13.92×14.6×21.07×18.68×70.44×
Gross margin5.0%55.9%56.7%55.6%47.5%42.8%51.7%51.8%
Operating margin-23.2%-6.0%4.3%7.2%5.9%2.4%3.7%-3.5%
Net margin-33.4%-12.4%0.7%4.9%3.8%1.1%1.6%-3.3%
Current ratio1.06×1.99×1.52×1.68×1.9×2.1×1.66×1.87×
Debt / equity1.87×1.38×1.06×1.02×1.03×1.08×1.08×1.08×
Interest coverage-3.1×-0.93×1.9×6.39×6.4×5.89×1.91×-1.7×
Dividend yield0.0%0.0%2.1%2.5%0.0%0.0%0.0%2.6%
Payout ratio0.0%0.0%362.5%53.8%0.0%0.0%0.0%-106.3%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-34.0%-10.8%0.6%4.3%3.4%0.9%1.7%-3.2%
Return on invested capital-7.9%-2.0%1.0%2.6%2.0%0.8%1.5%-0.9%
Return on assets-9.0%-3.5%0.2%1.7%1.4%0.4%0.7%-1.2%
Free cash flow yield16.1%-27.6%-12.2%8.5%5.9%1.7%1.5%9.4%
Earnings yield-41.1%-12.6%0.6%4.6%4.5%1.2%1.6%-2.5%
Enterprise value€35.5M€41M€44M€40.9M€36.3M€36.8M€41.8M€46.8M
Net debt / EBITDA-15.41×29.98×9.21×7.22×8.4×12.24×9.47×31.97×
Cash conversion cycle (days)8191,4661,2901,074906921755885