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)
SINT.STthis companySinterCast AB (publ)	SEK 114.00	30.37×	9.81×	6.91×	22.49×	12.3%	70.4%	27.2%	22.8%	32.3%	28.7%	4.6%	0.01×	-0.13×	98×	4.7×	6.6%	7	16.44	4	A-
CARE.STCareium AB (Publ)	SEK 29.10	17.76×	0.85×	0.68×	6.08×	128.9%	43.9%	6.0%	4.2%	5.3%	5.6%	8.9%	0.31×	1.28×	2.74×	1.69×	0.0%	7	2.17	3	B+
FNM.STFerronordic AB (publ)	SEK 90.80	-3.17×	0.48×	0.14×	4.88×	-627.1%	17.3%	1.5%	-4.4%	-15.2%	1.8%	101.8%	1.4×	3.54×	0.55×	1.01×	0.0%	6	1.57	3	B+
GARO.STGARO Ab	SEK 12.34	-48.91×	1.62×	0.82×	25.08×	-7.3%	45.9%	-1.0%	-1.7%	-3.3%	-1.0%	5.4%	0.49×	5.49×	-0.56×	1.48×	0.0%	4	2.43	2	C
HAKI-B.STHAKI Safety AB (publ)	SEK 19.10	17.05×	0.85×	0.49×	5.88×	195.4%	36.3%	4.8%	2.9%	5.0%	3.2%	8.3%	0.71×	2.62×	2.28×	5.83×	2.4%	7	1.66	3	B+
INISS-B.STInission AB (publ)	SEK 74.80	38.03×	1.62×	0.51×	8.36×	107.1%	44.4%	4.4%	1.4%	4.3%	4.6%	13.6%	0.74×	2.45×	2.17×	1.47×	2.0%	8	2.92	3	B+
Peer median	—	17.05×	0.85×	0.51×	6.08×	107.1%	43.9%	4.4%	1.4%	4.3%	3.2%	8.9%	0.71×	2.62×	2.17×	1.48×	0.0%	7	2.17	3	—