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)
SKIS-B.STthis companySkiStar AB	SEK 200.60	20.3×	2.82×	2.57×	11.54×	-40.2%	16.5%	16.5%	12.7%	13.9%	7.9%	4.9%	0.78×	2.47×	8.53×	0.56×	1.8%	7	3.22	3	B
ASMDEE-B.STAsmodee Group AB (publ)	SEK 169.20	80.94×	1.2×	1.35×	8.6×	459.7%	42.4%	10.0%	1.6%	1.5%	2.4%	8.5%	0.37×	0.88×	2.78×	1.88×	0.0%	5	1.83	3	B-
DOM.STDometic Group AB (publ)	SEK 23.10	34.97×	0.72×	0.71×	8.27×	641.8%	26.7%	8.2%	2.0%	2.0%	2.1%	11.7%	0.79×	3.61×	1.63×	1.4×	2.8%	6	0.62	3	B-
MIPS.STMIPS AB (publ)	SEK 462.20	78.01×	16.66×	17.56×	54.14×	-85.6%	73.4%	29.3%	22.5%	21.4%	10.2%	1.5%	0.58×	0.65×	156×	2.92×	1.8%	4	11.13	3	B
SHOT.STScandic Hotels Group AB (publ)	SEK 106.30	33.55×	7.24×	0.94×	13.47×	417.8%	54.4%	3.6%	2.8%	21.6%	1.3%	25.1%	15.43×	9.1×	0.43×	0.32×	2.8%	6	0.55	2	C+
THULE.STThule Group AB (publ)	SEK 216.80	23.21×	3.58×	2.48×	14.64×	-31.2%	46.0%	15.7%	10.7%	15.4%	10.0%	3.0%	0.59×	1.99×	7.19×	2.13×	3.5%	5	2.94	4	A-
Peer median	—	34.97×	3.58×	1.35×	13.47×	417.8%	46.0%	10.0%	2.8%	15.4%	2.4%	8.5%	0.59×	1.99×	2.78×	1.88×	2.8%	5	1.83	3	—