Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
STIL.STthis companyStille AB	SEK 254.00	31.61×	2.48×	3.1×	16.2×	-43.3%	50.7%	12.8%	9.8%	7.9%	5.6%	0.9%	0.17×	0.04×	17.31×	3.52×	0.0%	6	4.99	4	A-
BONEX.STBonesupport Holding AB (publ)	SEK 322.00	87.04×	14.28×	10.54×	41.68×	-199.8%	92.6%	23.6%	12.1%	16.4%	22.4%	1.7%	0.01×	-1.27×	82.93×	4.85×	0.0%	7	71.33	3	B
GETI-B.STGetinge AB (publ)	SEK 276.40	26.39×	2.03×	1.7×	11.11×	-23.6%	44.5%	13.1%	6.5%	7.7%	7.3%	4.4%	0.37×	1.24×	8.86×	1.32×	2.1%	5	3.09	3	B
Peer median	—	56.72×	8.15×	6.12×	26.4×	-111.7%	68.5%	18.3%	9.3%	12.0%	14.8%	3.1%	0.19×	-0.02×	45.9×	3.08×	1.1%	6	37.21	3	—