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
+36.9%
SEK 0.05
vs SEK 0.04 price
Levered DCF
SEK 0.05
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
1.26
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-1.65×-1.78×-1.56×-2.17×-10.43×-26.61×-33.33×-44.2×
P/B1.42×1.74×1.55×0.43×2.17×3.09×4.91×3.99×
P/S99.92×30.3×53.26×79.87×608.42×1,443.95×22,512.28×16.45×
EV / EBITDA-0.53×-0.76×-0.45×-0.57×-9.02×-25.03×-33.61×-43.98×
Gross margin-4435.5%-646.7%-1935.4%-1480.5%-2541.8%-121.6%8843.3%129.2%
Operating margin-7062.7%-1764.2%-3926.3%-3744.3%-5938.2%-5544.4%-67140.0%-37.4%
Net margin-6076.4%-1701.2%-3509.8%-3729.5%-5920.5%-5527.2%-67600.0%-37.4%
Current ratio6.96×6.58×4.52×7.42×7.98×9.48×4.67×4.2×
Debt / equity0×0×0×0×0×0×0×0×
Interest coverage0×0×0×0×0×0×0×0×
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 equity-86.4%-97.8%-102.2%-19.9%-21.1%-11.8%-14.7%-9.1%
Return on invested capital-97.9%-100.0%-113.8%-20.0%-21.2%-11.9%-14.6%-9.0%
Return on assets-72.4%-82.1%-79.7%-19.1%-20.4%-11.6%-14.4%-8.8%
Free cash flow yield-65.3%-60.3%-70.3%-49.9%-10.0%-5.1%-5.8%-8.1%
Earnings yield-60.8%-56.1%-65.9%-46.7%-9.7%-3.8%-3.0%-2.3%
Enterprise valueSEK 14MSEK 25.4MSEK 18.9MSEK 22.1MSEK 349.1MSEK 465.4MSEK 663.2MSEK 471.2M
Net debt / EBITDA1.12×0.97×1.07×1.6×1.36×1.53×0.62×1.54×
Cash conversion cycle (days)408201,3139859851,03317,633122