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
+73.4%
SEK 0.03
vs SEK 0.02 price
Levered DCF
SEK 0.03
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-4.19
Distress zone
Rating
B
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-1.11×-10.63×-18.86×-19.31×-24.5×-98.59×-165×-67.42×
P/B0.68×2.32×2.96×3.24×3.25×7.85×24.99×9.77×
P/S0×0×1,209.56×904.64×0×1,278,884.42×2,875,448×1,064.12×
EV / EBITDA-1.03×-11.49×-17.78×-17.84×-21.84×-108.43×-189.07×-62.28×
Gross margin0.0%0.0%-2900.3%665.1%0.0%194154.5%343088.2%456.5%
Operating margin0.0%0.0%-6714.2%-5005.2%0.0%-1359620.1%-1872608.1%-1613.6%
Net margin0.0%0.0%-6428.0%-4698.7%0.0%-1272254.3%-1793578.0%-1612.4%
Current ratio1.52×1.93×5.55×7.96×10.59×16.06×7.52×11.79×
Debt / equity0.03×0.05×0.05×0.02×0.03×0.03×0.08×0×
Interest coverage-43.34×-52.32×-40.9×-148.23×-99.66×-59.66×-63.79×0×
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-59.9%-21.5%-15.7%-16.9%-13.3%-7.8%-15.6%-14.8%
Return on invested capital-56.4%-21.9%-15.6%-17.6%-13.5%-8.1%-15.2%-14.8%
Return on assets-53.7%-19.0%-14.1%-15.6%-12.3%-7.3%-13.7%-13.9%
Free cash flow yield-68.4%-15.0%-9.0%-6.8%-4.7%-1.3%-1.1%-2.9%
Earnings yield-87.9%-9.3%-5.3%-5.2%-4.1%-1.0%-0.6%-1.5%
Enterprise valueSEK 53.3MSEK 234.6MSEK 334.4MSEK 397.1MSEK 446.3MSEK 1.4BSEK 2.1BSEK 589.1M
Net debt / EBITDA0.2×0.64×2.67×4.06×6.11×11.79×4.18×4.76×
Cash conversion cycle (days)-21-124170939481262,833403,0351,373