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
+159.5%
€10.69
vs €4.12 price
Levered DCF
€40.48
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.61
Distress zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-41.55×-39.78×-29.47×-3.26×29×-5.37×-2.77×-12.96×
P/B0.48×0.53×0.78×0.65×0.9×0.69×0.49×0.75×
P/S0.07×0.08×0.13×0.14×0.22×0.15×0.09×0.16×
EV / EBITDA1.39×3.19×2.69×4.68×3.37×3.97×4.74×8.86×
Gross margin16.9%38.8%36.9%39.4%43.8%45.0%44.6%43.5%
Operating margin2.8%2.6%2.4%-2.3%1.5%-1.1%-1.3%-0.3%
Net margin-0.2%-0.2%-0.4%-4.2%0.7%-8.4%-3.3%-1.2%
Current ratio0.87×0.93×1.2×1.23×1.11×1.07×0.9×1.04×
Debt / equity1.17×1.7×1.26×0.8×0.69×0.84×0.82×0.76×
Interest coverage1.26×1.07×1.05×-1.96×1.38×-1.14×-1.33×-0.5×
Dividend yield1.4%1.3%0.0%0.9%0.0%0.0%0.0%0.0%
Payout ratio-60.0%-50.0%0.0%-3.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-1.2%-1.3%-2.6%-20.0%3.1%-38.7%-17.7%-5.8%
Return on invested capital3.2%-8.9%-10.4%-4.1%2.9%-2.2%-3.1%-0.6%
Return on assets-0.2%-0.3%-0.5%-4.7%0.9%-10.7%-4.7%-1.8%
Free cash flow yield160.3%-31.8%43.2%-5.6%43.2%-35.3%57.6%-8.1%
Earnings yield-2.4%-2.5%-3.3%-30.8%3.4%-55.9%-36.2%-7.7%
Enterprise value€35.2M€75M€55.6M€46.3M€64.1M€58.4M€72.6M€93.3M
Net debt / EBITDA0.57×2.17×0.94×1.42×0.62×1.56×2.56×2.96×
Cash conversion cycle (days)-3-1556702524014