| 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) | |||
| SEK 1.19 | 5.45× | 0.49× | 2.44× | 13.33× | 1571.8% | 62.7% | 57.7% | 44.2% | 8.8% | 2.8% | 6.4% | 2.32× | 10.97× | 1.17× | 0.08× | 0.0% | 4 | 0.07 | 2 | C | |
| SEK 26.85 | 10.44× | 3.48× | 1.17× | 7.65× | 1044.1% | 7.7% | 7.7% | 11.2% | 33.3% | 4.9% | 20.0% | 3.53× | 3.64× | 1.29× | 0.41× | 0.0% | 7 | 0.37 | 4 | A- | |
| SEK 75.00 | 14.5× | 1.89× | 0.59× | 4.75× | 618.4% | 6.6% | 5.2% | 4.1% | 13.1% | 8.6% | 21.1% | 0.45× | 0.72× | 4.64× | 0.57× | 4.6% | 6 | 2.25 | 3 | B | |
| SEK 56.60 | 17.16× | 4.31× | 1.51× | 12.61× | 25.2% | 33.8% | 9.8% | 8.8% | 25.1% | 16.2% | 2.9% | 0.25× | 0.6× | 16.36× | 1.41× | 4.8% | 4 | 4.32 | 4 | A- | |
| SEK 83.80 | -98.85× | 0.63× | 0.21× | 6.29× | 228.2% | 18.4% | 2.3% | -0.2% | -0.6% | 1.1% | 24.0% | 0.83× | 3.24× | 1.46× | 1.67× | 5.4% | 5 | 2.46 | 2 | C | |
| SEK 47.20 | -12.12× | 1.23× | 1.55× | 18.39× | 194.2% | 82.3% | -12.7% | -12.8% | -10.1% | -10.0% | -0.9% | 0× | -5.11× | -93.83× | 0.97× | 0.0% | 4 | 1.62 | 2 | C+ | |
| Peer median | — | 10.44× | 1.89× | 1.17× | 7.65× | 228.2% | 18.4% | 5.2% | 4.1% | 13.1% | 4.9% | 20.0% | 0.45× | 0.72× | 1.46× | 0.97× | 4.6% | 5 | 2.25 | 3 | — |





