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)
SDIP-B.STthis companySdiptech AB (publ)	SEK 260.40	-87.94×	1.78×	1.4×	8.48×	-8.6%	7.1%	6.3%	-1.3%	-1.7%	-0.8%	10.2%	0.88×	2.32×	1.24×	2.09×	0.3%	6	2.01	4	A-
ADDT-B.STAddtech AB (publ.)	SEK 322.00	39.95×	10.98×	3.78×	22.58×	-58.0%	33.3%	13.6%	9.5%	27.5%	14.1%	1.4%	0.92×	1.4×	14.9×	1.49×	1.0%	6	5.32	3	B+
BERG-B.STBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
BRAV.STBravida Holding AB (publ)	SEK 143.70	14.91×	2.01×	0.65×	9.13×	3.5%	15.2%	5.9%	4.4%	13.5%	9.7%	7.1%	0.4×	1.15×	15.29×	0.87×	4.2%	8	2.72	4	A-
ELTEL.STEltel AB (publ)	SEK 16.60	263.46×	0.83×	0.16×	5.8×	144.6%	12.9%	2.2%	0.3%	1.4%	2.8%	18.2%	1.16×	3.01×	1.21×	0.95×	0.0%	7	0.77	3	B-
INDT.STIndutrade AB (publ)	SEK 265.80	34.2×	5.12×	2.72×	17.28×	-38.4%	35.4%	11.7%	7.9%	15.0%	10.2%	4.0%	0.56×	1.31×	8.93×	1.98×	1.2%	5	4.61	3	B
Peer median	—	34.2×	3.71×	1.42×	13.06×	3.5%	33.3%	8.1%	4.5%	13.5%	9.7%	5.9%	0.92×	1.4×	8.93×	1.49×	1.2%	6	2.72	3	—