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
-30.5%
€5.50
vs €7.92 price
Levered DCF
-€14.64
After debt service
Piotroski score
5 / 9
Average
Altman Z-score
1.27
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/E-13.21×-3.58×75.63×25.84×37.71×-3.83×8.87×9.92×
P/B0.52×0.76×0.49×0.64×1.41×1.16×1.01×1.4×
P/S0.14×0.2×0.15×0.23×0.46×0.38×0.38×0.52×
EV / EBITDA4.52×25.02×4.9×5.82×8.05×-14.77×4.86×5.07×
Gross margin26.2%23.1%26.2%26.8%26.7%19.5%25.7%29.0%
Operating margin2.5%-2.9%2.4%2.4%3.3%-6.0%3.9%7.0%
Net margin-1.0%-5.5%0.2%0.9%1.2%-10.1%4.3%5.2%
Current ratio1.49×1.47×1.51×1.38×1.46×1.55×1.42×1.53×
Debt / equity0.92×0.9×0.68×0.54×0.43×0.65×0.52×0.18×
Interest coverage1.25×-1.42×1.69×2.79×3.5×-7.62×9.73×17.59×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%3.6%2.4%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%31.7%23.4%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-3.9%-21.2%0.6%2.5%3.7%-30.4%11.3%14.1%
Return on invested capital-6.8%-4.3%0.8%2.8%3.5%-7.3%5.0%8.8%
Return on assets-0.9%-4.9%0.2%0.7%1.1%-7.8%3.9%5.4%
Free cash flow yield6.3%12.1%-42.0%-14.3%12.1%-6.9%-21.1%2.6%
Earnings yield-7.6%-28.0%1.3%3.9%2.6%-26.2%11.3%10.1%
Enterprise value€353.2M€412.8M€381.5M€362.1M€545.7M€478.7M€509M€571.9M
Net debt / EBITDA2.26×9.84×2.33×1.5×0.42×-2.57×0.45×-0.54×
Cash conversion cycle (days)189206224245221242175166