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
-1256.6%
-SEK 1.08
vs SEK 0.09 price
Levered DCF
-SEK 0.77
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
-20.39
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-0.41×-0.95×2.46×-23.64×-8.35×-4.95×-2.7×-0.34×
P/B0.73×0.44×0.57×24.88×7.3×2.76×175.97×1.34×
P/S0.73×1.67×0.81×11.07×7.13×5.35×3.87×1.29×
EV / EBITDA2.1×1.37×0.4×26.51×190.54×17.39×-3.92×-0.67×
Gross margin-136.4%-141.5%51.2%52.6%55.2%73.7%-136.3%-395.5%
Operating margin-173.1%-172.0%33.4%5.3%12.0%2.6%-180.1%-450.9%
Net margin-180.7%-171.0%32.8%-46.9%-82.3%-110.4%-143.2%-381.9%
Current ratio2.75×2.53×2.67×0.53×1.62×1.32×0.33×0.4×
Debt / equity0.19×0.03×0.02×7.05×3.59×1.72×64.58×1.12×
Interest coverage-177.64×-47.6×589.74×0.11×0.29×0.06×-16.34×-56.29×
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-180.7%-45.1%23.2%-105.3%-84.2%-57.0%-6513.5%-396.5%
Return on invested capital-128.2%-43.8%23.2%1.1%2.5%0.5%-102.0%-178.6%
Return on assets-118.3%-38.3%18.7%-8.0%-15.3%-18.4%-67.8%-123.5%
Free cash flow yield23.0%-60.8%-17.1%-6.3%-4.3%-19.1%-5.3%-111.7%
Earnings yield-247.3%-102.7%40.4%-4.2%-11.5%-20.6%-37.0%-296.9%
Enterprise valueSEK 99.9MSEK 139.8MSEK 182.5MSEK 1.7BSEK 1.2BSEK 868.2MSEK 1.4BSEK 758.5M
Net debt / EBITDA-1.3×-1.66×-0.72×4.54×49.2×4.74×-0.88×-0.27×
Cash conversion cycle (days)498443482-4291674