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)
TELIA.STthis companyTelia Company AB (publ)	SEK 48.95	44.25×	3.03×	1.91×	7.66×	-6.3%	24.4%	13.3%	4.3%	6.8%	5.3%	8.2%	1.99×	2.82×	2.91×	0.92×	5.1%	6	1.31	2	C+
BAHN-B.STBahnhof AB (publ)	SEK 62.00	32.44×	10.9×	2.65×	15.68×	0.7%	10.6%	10.6%	8.2%	33.6%	22.1%	4.3%	0.29×	-1.31×	45.93×	1.32×	3.7%	6	7.35	3	B+
DTE.DEDeutsche Telekom AG	€26.04	14.04×	2.17×	1.13×	5.37×	546.2%	24.6%	22.5%	8.1%	15.5%	7.1%	21.0%	2.27×	2.67×	4.11×	1.12×	4.8%	5	1.05	3	B+
TEF.MCTelefónica, S.A.	€3.40	-4.31×	1.38×	0.56×	5.97×	347.8%	7.4%	4.2%	-12.3%	-30.3%	2.0%	23.7%	2.78×	3.75×	0.77×	0.89×	9.4%	5	0.8	2	C
TEL2-B.STTele2 AB (publ)	SEK 160.85	23.35×	4.81×	3.58×	10.58×	80.3%	43.5%	22.1%	15.3%	20.6%	9.6%	7.1%	1.31×	2.25×	6.72×	0.57×	4.1%	7	2.33	4	A-
TRANS.STTranstema Group AB	SEK 4.78	-2.45×	0.77×	0.12×	6.84×	3757.2%	-3.6%	-3.8%	-4.9%	-31.5%	-9.3%	-25.3%	1.66×	4.65×	-1.89×	1.05×	0.0%	4	1.6	3	B-
Peer median	—	14.04×	2.17×	1.13×	6.84×	347.8%	10.6%	10.6%	8.1%	15.5%	7.1%	7.1%	1.66×	2.67×	4.11×	1.05×	4.1%	5	1.6	3	—