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)
RUG.STthis companyRugvista Group AB (publ)	SEK 83.60	23.85×	2.52×	1.9×	13.3×	13.4%	10.8%	10.8%	8.0%	10.5%	9.5%	5.0%	0.41×	0.02×	19.3×	2.15×	1.7%	5	5.97	4	A
BOKUS.STBokusgruppen AB	SEK 75.00	14.5×	1.89×	0.59×	4.75×	618.4%	6.6%	5.2%	4.1%	13.1%	8.6%	21.1%	0.45×	0.72×	4.64×	0.57×	4.6%	6	2.25	3	B
BORG.STBjörn Borg AB (publ)	SEK 56.60	17.16×	4.31×	1.51×	12.61×	25.2%	33.8%	9.8%	8.8%	25.1%	16.2%	2.9%	0.25×	0.6×	16.36×	1.41×	4.8%	4	4.32	4	A-
BULTEN.STBulten AB (publ)	SEK 83.80	-98.85×	0.63×	0.21×	6.29×	228.2%	18.4%	2.3%	-0.2%	-0.6%	1.1%	24.0%	0.83×	3.24×	1.46×	1.67×	5.4%	5	2.46	2	C
EMBELL.STEmbellence Group AB (publ)	SEK 32.50	13.89×	1.87×	1.25×	7.77×	39.0%	61.7%	11.6%	9.0%	13.5%	10.9%	7.2%	0.21×	0.52×	22.25×	2.12×	3.0%	8	3.81	4	A
KABE-B.STKABE Group AB (publ.)	SEK 291.00	25.12×	1.07×	0.59×	12.27×	48.0%	11.2%	2.8%	2.4%	4.3%	3.6%	9.2%	0.03×	-0.81×	17.8×	3.56×	1.9%	7	3.14	4	A
Peer median	—	14.5×	1.87×	0.59×	7.77×	48.0%	18.4%	5.2%	4.1%	13.1%	8.6%	9.2%	0.25×	0.6×	16.36×	1.67×	4.6%	6	3.14	4	—