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
-7232.4%
-€28.46
vs €0.40 price
Levered DCF
-€19.28
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.05
Distress zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-5.3×-33.15×25×44.1×-62.63×-2.59×-4.19×108.96×
P/B4.03×2.69×2.45×2.7×2.6×-7.38×7.96×5.21×
P/S0.18×0.24×0.28×0.49×0.66×0.81×0.42×0.77×
EV / EBITDA5.16×8.51×9.79×55.31×-285.64×-2.74×-4.66×31.06×
Gross margin9.0%26.2%10.4%16.4%13.2%-7.7%10.9%14.3%
Operating margin2.0%2.3%5.1%0.1%4.1%-35.4%-7.1%2.5%
Net margin-3.4%-0.7%1.1%1.1%-1.0%-30.9%-9.7%0.7%
Current ratio1.06×0.94×1.08×1.56×2×1.7×1.29×1.85×
Debt / equity6.47×3.05×2.48×1.7×2.31×-4.58×2.59×1.32×
Interest coverage1.33×2.03×4.8×0.17×10.42×-56.3×-20.38×22.31×
Dividend yield6.3%0.0%0.0%0.0%0.0%0.0%5.2%7.0%
Payout ratio-33.2%0.0%0.0%0.0%0.0%0.0%-22.2%768.3%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-76.0%-8.1%9.8%6.2%-4.1%280.6%-184.7%4.8%
Return on invested capital4.2%4.9%6.0%0.1%4.4%-38.4%-22.8%3.5%
Return on assets-3.9%-0.8%1.3%1.4%-0.7%-28.6%-20.2%1.0%
Free cash flow yield-0.9%-19.3%-9.1%-26.6%-21.0%-27.7%-11.2%7.0%
Earnings yield-18.9%-3.0%4.0%2.3%-1.6%-38.0%-23.2%0.9%
Enterprise value€16.4M€16M€13.9M€11.8M€8.3M€11.1M€17.5M€25.5M
Net debt / EBITDA2.35×3.97×3.99×16.18×-25.8×-0.73×-0.46×-0.51×
Cash conversion cycle (days)25151194394831-109