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
-1015.7%
-SEK 33.33
vs SEK 3.64 price
Levered DCF
-SEK 22.54
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
0.1
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E225×546.15×-45.63×-9.84×-11.24×-10×-16.83×-11.73×
P/B6.03×9.79×10.33×4.92×10.66×29.17×22×4.8×
P/S3.1×4.93×5.07×4.66×9.76×11.86×10.96×6.49×
EV / EBITDA16.51×36.08×-502.13×-11.64×-12.83×-11.63×-17.27×-15.63×
Gross margin2.7%39.2%26.3%99.8%84.0%88.1%88.7%99.6%
Operating margin2.7%-0.3%-11.9%-47.2%-86.6%-117.1%-75.3%-56.4%
Net margin1.4%0.9%-11.4%-47.8%-87.0%-118.3%-64.6%-55.2%
Current ratio1.32×1.41×1.4×1.96×1.49×0.84×1.32×2.61×
Debt / equity0×0×0×0×0.03×0.2×0.23×0.12×
Interest coverage0×0×-67.76×-137.34×-290.15×-113.64×-172.34×-66×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity2.7%1.8%-23.3%-50.5%-95.0%-291.0%-129.7%-40.9%
Return on invested capital5.3%-0.6%-24.2%-49.8%-181.1%-241.0%-204.9%-40.5%
Return on assets1.4%1.0%-12.6%-33.2%-53.2%-89.2%-64.4%-26.2%
Free cash flow yield4.1%1.6%-0.0%-11.2%-8.2%-10.7%-6.1%-7.4%
Earnings yield0.4%0.2%-2.3%-10.3%-8.9%-10.0%-5.9%-8.5%
Enterprise valueSEK 145.4MSEK 254.2MSEK 266.6MSEK 140.6MSEK 244.4MSEK 255.8MSEK 246.9MSEK 106M
Net debt / EBITDA-3.53×-3.38×36.05×2.18×0.9×-0.02×0.27×2.5×
Cash conversion cycle (days)263347-10,075-11-169-89-7,311