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)
RVRC.STthis companyRVRC Holding AB (publ)	SEK 54.60	18.19×	4.8×	3.02×	13.36×	-32.8%	63.7%	20.9%	16.6%	26.3%	25.3%	7.1%	0.01×	-0.72×	0×	2.2×	2.3%	6	10.23	4	A
BOBOOZT.STBoozt AB (publ)	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
BORG.STBjörn Borg AB (publ)	SEK 56.00	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-
NELLY.STNelly Group AB	SEK 34.02	19.32×	8.02×	2.58×	14.61×	661.6%	54.3%	13.2%	13.3%	41.5%	23.5%	3.4%	0.71×	0.15×	10.74×	1.54×	0.0%	5	3.06	4	A+
PIERCE.STPierce Group AB (publ)	SEK 9.03	38.65×	1.71×	0.63×	12.87×	36.7%	42.6%	1.5%	1.6%	4.4%	3.4%	-0.9%	0.18×	-1.49×	3.38×	2.01×	0.0%	6	2.67	4	A-
Peer median	—	19.32×	4.31×	1.51×	12.87×	36.7%	42.6%	9.8%	8.8%	25.1%	16.2%	2.9%	0.25×	0.15×	10.74×	1.54×	0.0%	5	3.06	4	—