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)
RUSTA.STthis companyRusta AB (publ)	SEK 80.90	28×	7.11×	1.22×	10.49×	83.2%	43.5%	7.6%	4.4%	25.3%	9.4%	7.7%	2.51×	2.67×	3.83×	1.21×	1.4%	7	3.04	3	B+
BHG.STBHG Group AB (publ)	SEK 24.62	39.51×	0.98×	0.54×	9.25×	-43.4%	24.9%	2.9%	1.4%	2.5%	2.8%	7.1%	0.36×	2.2×	2.19×	0.91×	0.0%	8	1.74	3	B+
BUY.STSweden Buyersclub AB	SEK 6.60	-15.64×	7.5×	0.6×	60.12×	831.5%	35.1%	-2.9%	-3.8%	-48.0%	-19.9%	-7.2%	0.84×	4.17×	-3.21×	0.7×	0.0%	5	6.31	1	C-
CLAS-B.STClas Ohlson AB (publ)	SEK 549.50	21.65×	8.02×	2.02×	11.29×	-11.0%	47.7%	12.2%	9.3%	37.1%	22.2%	7.7%	0.6×	0.03×	19.23×	1.51×	1.8%	5	6.82	4	A-
DSNO.STDesenio Group AB (publ)	SEK 0.13	-0.52×	0.4×	0.19×	2.05×	86.1%	84.4%	44.0%	-37.7%	-77.5%	38.2%	12.8%	1.11×	0.8×	4.49×	1.14×	0.0%	5	1.11	2	C
KJELL.STKjell Group AB	SEK 18.70	-1.5×	0.75×	0.25×	14.51×	827.5%	39.2%	-15.3%	-16.3%	-49.6%	-21.0%	13.7%	1.25×	7.96×	-9.77×	0.62×	0.0%	5	2.17	2	C+
Peer median	—	-0.52×	0.98×	0.54×	11.29×	86.1%	39.2%	2.9%	-3.8%	-48.0%	2.8%	7.7%	0.84×	2.2×	2.19×	0.91×	0.0%	5	2.17	2	—