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)
SWEC-A.STthis companySweco AB	SEK 144.00	24.42×	4.38×	1.72×	12.47×	3.6%	10.5%	10.4%	7.0%	17.9%	12.2%	6.6%	0.53×	1.07×	12.75×	1.09×	2.2%	8	3.49	4	A-
AFRY.STAFRY Ab	SEK 131.70	21.25×	1.34×	0.66×	8.87×	72.1%	6.4%	6.5%	3.1%	6.3%	6.3%	12.5%	0.52×	2.09×	2.74×	1.04×	4.0%	6	1.68	4	A-
ANOD-B.STAddnode Group AB (publ)	SEK 62.20	33.76×	4.75×	2.24×	13.75×	34.3%	12.7%	10.5%	6.6%	14.1%	7.2%	1.2%	1.13×	2.2×	3.18×	0.94×	1.2%	6	1.69	3	B+
BTS-B.STBTS Group AB (publ)	SEK 266.50	21.31×	1.97×	1.05×	7.84×	41.7%	7.9%	7.9%	4.9%	9.2%	7.3%	5.4%	0.4×	-0.13×	5.92×	1.7×	4.2%	4	2.77	3	B+
CAG.STCAG Group AB (publ)	SEK 87.40	15.82×	2.25×	0.89×	7.17×	259.8%	39.2%	7.5%	5.7%	14.2%	12.2%	11.1%	0.11×	-0.93×	19.5×	1.73×	3.9%	4	3.51	4	A
EXS.STExsitec Holding AB (publ)	SEK 114.00	23.94×	4.04×	2.3×	12.36×	167.4%	13.4%	13.4%	9.6%	16.9%	9.8%	7.2%	0.7×	1.58×	5.92×	1.13×	1.1%	5	2.14	3	B+
Peer median	—	21.31×	2.25×	1.05×	8.87×	72.1%	12.7%	7.9%	5.7%	14.1%	7.3%	7.2%	0.52×	1.58×	5.92×	1.13×	3.9%	5	2.14	3	—