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)
STOR-B.STthis companyStorskogen Group AB (publ)	SEK 11.40	18.63×	0.96×	0.6×	7.14×	23.0%	46.4%	7.2%	3.2%	5.2%	5.4%	12.4%	0.53×	2.32×	3.11×	1.49×	0.9%	9	1.55	4	A-
BURE.STBure Equity AB (publ)	SEK 304.00	-3.91×	0.92×	70.85×	-3.87×	-95.7%	82.6%	-1817.1%	-1813.2%	-23.6%	-23.6%	1.6%	0×	0.05×	-1,562.67×	1.83×	1.1%	4	4.72	5	A+
CRED-A.STCreades AB	SEK 84.65	8.37×	0.91×	7.81×	8.12×	-53.7%	97.8%	93.4%	93.4%	10.9%	10.8%	1.3%	0×	-0.23×	0×	0×	2.1%	5	32.56	4	A+
INDU-C.STAB Industrivärden (publ)	SEK 536.60	5.07×	0.94×	18.82×	5.2×	-100.9%	100.0%	374.1%	371.4%	18.5%	17.7%	5.1%	0.04×	0.17×	252.87×	680×	2.0%	7	19.57	4	A
INVE-B.STInvestor AB (publ)	SEK 429.60	6.43×	1.06×	4.56×	6.99×	-84.8%	97.9%	71.4%	71.0%	16.5%	14.4%	1.9%	0.12×	0.6×	33.85×	2.6×	1.6%	5	5.51	4	A
KINV-B.STKinnevik AB	SEK 72.14	-6.93×	0.65×	2,317.71×	-5.45×	-107.7%	-42370.0%	-45540.0%	-33460.0%	-9.3%	-9.4%	-0.9%	0.06×	-0.36×	-47.94×	0.25×	0.0%	2	4.08	2	C+
Peer median	—	5.07×	0.92×	18.82×	5.2×	-95.7%	97.8%	71.4%	71.0%	10.9%	10.8%	1.6%	0.04×	0.05×	0×	1.83×	1.6%	5	5.51	4	—