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
-281.7%
-DKK 62.52
vs DKK 34.40 price
Levered DCF
-DKK 94.84
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.81
Distress zone
Rating
B-
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-3.53×-15.43×115×-13.63×-18.29×-13×-2.75×-7.45×
P/B2×4.11×1.89×3.56×3.51×4.61×1.64×1.62×
P/S1×1.19×0.49×0.83×1.05×1.6×0.86×1.07×
EV / EBITDA-7.83×45.26×10.49×37.64×39.91×26.94×-29.18×129.07×
Gross margin67.9%68.4%67.4%72.9%78.0%73.4%77.3%65.9%
Operating margin-23.9%-2.7%2.5%-3.4%-2.6%-9.1%-24.4%-10.4%
Net margin-28.5%-7.8%0.4%-6.1%-5.7%-12.3%-31.2%-14.3%
Current ratio1.16×0.82×0.9×0.7×0.85×1.02×0.6×1.21×
Debt / equity0.33×1.01×1.01×1.79×2.06×0.86×0.72×0.56×
Interest coverage0×-0.86×0.9×-0.79×-0.69×-2.91×-4.67×-3.97×
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-56.8%-26.8%1.6%-26.1%-19.2%-35.5%-59.6%-21.8%
Return on invested capital-35.9%-4.6%-3.2%-4.1%-2.5%-13.9%-27.1%-10.1%
Return on assets-28.4%-8.2%0.5%-5.2%-4.8%-13.5%-25.0%-11.7%
Free cash flow yield-20.2%-5.1%-2.0%20.8%-24.2%-2.3%27.3%-4.5%
Earnings yield-28.5%-6.5%0.9%-7.3%-5.5%-7.7%-36.4%-13.4%
Enterprise valueDKK 35.7MDKK 54.9MDKK 29.5MDKK 35.4MDKK 45.1MDKK 52.2MDKK 26.6MDKK 40.3M
Net debt / EBITDA-1.1×8.89×3.65×12.57×14.77×4.13×-8.68×32.63×
Cash conversion cycle (days)77173177225275186230142