| 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 413.90 | 11.02× | 1.6× | 3.11× | 23.17× | 660.5% | 59.9% | 35.6% | 28.3% | 14.5% | 2.0% | -12.9% | 4.03× | 14.86× | 0.89× | 0.19× | 6.8% | 5 | 0.19 | 2 | B- | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| SEK 68.60 | 9.68× | 1.46× | 2.53× | 6.54× | 0.7% | 69.6% | 33.5% | 26.2% | 15.2% | 2.1% | 9.0% | 0.36× | -0.68× | 1.1× | 0.14× | 0.0% | 4 | 0.46 | 3 | B+ | |
| SEK 218.80 | 12.51× | 1.69× | 2.55× | 22.6× | 510.7% | 50.5% | 25.5% | 20.4% | 13.5% | 1.7% | 8.2% | 3.67× | 13.19× | 0.51× | 0.17× | 5.9% | 7 | 0.29 | 2 | B- | |
| SEK 163.35 | 11.21× | 1.33× | 1.85× | 49.21× | 2615.0% | 39.5% | 21.4% | 16.5% | 11.9% | 0.7% | 20.4% | 8.78× | 41.07× | 0.35× | 0.62× | 11.2% | 6 | 0.07 | 2 | C+ | |
| Peer median | — | 11.21× | 1.46× | 2.53× | 22.6× | 510.7% | 50.5% | 25.5% | 20.4% | 13.5% | 1.7% | 9.0% | 3.67× | 13.19× | 0.51× | 0.17× | 5.9% | 6 | 0.29 | 2 | — |



