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
-89.4%
SEK 0.02
vs SEK 0.15 price
Levered DCF
-SEK 0.01
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-7.57
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-1.81×1.45×-1.01×-1.73×-2.6×-23.21×-1.42×-1.73×
P/B0.55×0.67×158.39×1.45×1.84×5.12×17.72×1.43×
P/S16.71×7.65×4.2×1.92×6.65×40.29×10.97×3.9×
EV / EBITDA-5.62×0.76×-2.11×-3.52×-3.93×255.85×-2.23×-2.02×
Gross margin-328.4%-12.2%2.6%13.7%22.6%-2.5%-59.1%-13.6%
Operating margin-731.2%-309.6%-406.7%-55.8%-102.3%-141.1%-744.0%-206.3%
Net margin-926.0%540.7%-414.1%-111.4%-253.4%-169.5%-770.4%-225.6%
Current ratio0.17×0.84×0.14×0.31×0.48×1.03×0.07×0.49×
Debt / equity0×0.17×69.06×0.31×0.21×0.44×2.9×0.05×
Interest coverage-1.03×-4.67×-19.7×-7.67×-6.26×-2.28×-21.21×-6.99×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.2%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%-4.7%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-30.7%47.4%-15613.9%-84.0%-70.3%-21.5%-1244.2%-82.9%
Return on invested capital-18.8%-23.0%-191.0%-29.8%-22.0%-11.2%-299.5%-58.3%
Return on assets-22.1%38.3%-155.8%-48.2%-51.9%-11.6%-255.4%-52.8%
Free cash flow yield-31.8%-38.6%-10.7%-12.8%-8.0%-3.2%-37.4%-46.2%
Earnings yield-55.4%70.7%-98.6%-58.0%-38.1%-4.2%-70.2%-57.9%
Enterprise valueSEK 57.2MSEK 109.4MSEK 139.4MSEK 168.6MSEK 436.4MSEK 586.4MSEK 120.1MSEK 82.4M
Net debt / EBITDA0.14×0.12×-0.63×-0.55×-0.29×-4.08×-0.31×0.04×
Cash conversion cycle (days)192148-111654-105-433