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
-782.5%
-DKK 4.85
vs DKK 0.71 price
Levered DCF
-DKK 12.14
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
6.45
Safe zone
Rating
C-
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-26.76×-0.73×-2.02×-6.81×-9.85×-18.53×208.71×-107.52×
P/B6.75×-7.21×1.37×4.61×3.11×4.16×26.5×17.44×
P/S9.11×11.22×9.43×24.77×79.36×1,103.3×40.66×86.16×
EV / EBITDA-38.22×-1.13×-2.83×-8.89×-8.84×-16.33×79.53×-94.07×
Gross margin-25.8%-827.6%-170.8%-142.8%-893.9%-6082.9%-29.9%-86.7%
Operating margin-25.3%-1482.5%-424.4%-368.1%-891.8%-6066.8%49.7%-86.7%
Net margin-34.0%-1545.1%-467.5%-363.1%-808.4%-5939.2%19.4%-79.0%
Current ratio1.49×0.7×1.31×1.37×5.58×7.91×1.26×17.51×
Debt / equity0.21×-1.07×0.37×0.47×0.03×0×1.23×0×
Interest coverage-2.69×-21.55×-5.54×-12.77×-65.87×-7.17×2.06×-285.77×
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-25.2%992.8%-68.0%-67.5%-31.6%-22.4%12.6%-16.0%
Return on invested capital-15.5%-244.7%-41.9%-41.3%-30.2%-19.6%24.6%-15.9%
Return on assets-18.9%-175.1%-46.1%-41.2%-29.0%-20.9%5.4%-15.1%
Free cash flow yield-11.3%-28.7%-28.8%-14.4%-13.3%-14.3%-3.1%-1.6%
Earnings yield-3.7%-137.7%-49.6%-14.7%-10.2%-5.4%0.5%-0.9%
Enterprise valueDKK 65.1MDKK 27.4MDKK 35.6MDKK 118.1MDKK 114.5MDKK 192.7MDKK 352MDKK 339M
Net debt / EBITDA-0.7×-0.1×-0.01×-0.52×0.81×2.23×-1.15×5.04×
Cash conversion cycle (days)1512683293233981,0590244