| 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) | |||
| SEK 10.94 | 10.98× | 0.7× | 4.01× | 12.79× | -69.1% | 77.3% | 70.7% | 36.4% | 6.3% | 3.5% | 10.0% | 1.4× | 8.36× | 1.8× | 0.65× | 1.7% | 6 | 0.55 | 3 | B+ | |
| SEK 35.30 | 20.8× | 0.57× | 6.95× | 14.36× | 183.8% | 14.9% | 3.4% | 33.4% | 2.8% | 0.1% | -7.8% | 0.37× | 5.23× | 0.15× | 0.82× | 0.0% | 5 | 1.32 | 3 | B+ | |
| SEK 84.95 | 30.33× | 0.87× | 4.29× | 19.65× | 11.6% | 69.9% | 64.6% | 15.0% | 3.1% | 4.0% | 8.7% | 1.22× | 11.42× | 2.12× | 0.07× | 1.9% | 6 | 0.62 | 3 | B+ | |
| SEK 38.45 | 37.96× | 0.81× | 5.33× | 26.42× | -158.5% | 70.3% | 66.1% | 14.0% | 2.1% | 2.7% | 6.5% | 1.27× | 16.07× | 2.18× | 0.13× | 2.3% | 8 | 0.66 | 2 | B- | |
| SEK 67.20 | 26.11× | 2.66× | 21.54× | 23.16× | -169.2% | 83.0% | 79.9% | 82.4% | 10.2% | 3.4% | -0.1% | 1.08× | 6.51× | 3.58× | 0.09× | 0.7% | 5 | 0.79 | 2 | B- | |
| SEK 38.50 | 16.07× | 0.71× | 5.2× | 20.91× | 52.9% | 73.0% | 66.3% | 32.2% | 4.4% | 2.7% | 11.6% | 1.19× | 12.94× | 2.87× | 1.62× | 1.1% | 7 | 0.69 | 4 | A- | |
| Peer median | — | 26.11× | 0.81× | 5.33× | 20.91× | 11.6% | 70.3% | 66.1% | 32.2% | 3.1% | 2.7% | 6.5% | 1.19× | 11.42× | 2.18× | 0.13× | 1.1% | 6 | 0.69 | 3 | — |





