Quantisight AI

Search companies

Find a company by ticker or name

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value
-491.7%
-SEK 28.44
vs SEK 7.26 price
Levered DCF
-SEK 91.69
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
0.7
Distress zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E1.36×1.6×-9.88×-3.03×8.01×14.37×-16.67×39.34×
P/B0.38×0.52×0.4×0.31×0.67×1.26×0.86×1.2×
P/S6.02×7.59×4.6×2.5×6.75×21.72×9.34×2.68×
EV / EBITDA4.55×3.7×21.49×-2.37×4.42×10.21×-21.68×19.1×
Gross margin25.0%168.9%-148.5%24.8%1.1%-23.2%-44.5%3.6%
Operating margin16.6%104.1%-305.5%4.4%7.0%32.5%2.6%3.3%
Net margin443.5%476.0%-46.0%-82.7%84.4%150.7%-56.0%6.8%
Current ratio0.31×0.6×0.3×5.78×12.48×7×155.83×544.62×
Debt / equity2.06×1.92×2.05×0×0×0×0.14×0×
Interest coverage0.11×0.45×-2.26×0.18×0.32×0.96×0.22×1.11×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%3.5%0.8%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%-58.9%31.6%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity27.7%32.7%-4.0%-10.3%8.4%8.7%-5.1%3.1%
Return on invested capital0.2%1.6%-8.7%0.1%-1.0%-0.6%-0.0%0.2%
Return on assets8.3%10.3%-1.3%-990.7%959.5%50.5%-866.0%0.0%
Free cash flow yield-24.2%0.7%-124.1%-25.2%-18.2%-10.8%-23.6%10.4%
Earnings yield73.7%62.7%-10.0%-33.0%12.5%6.9%-6.0%2.5%
Enterprise valueSEK 3.6BSEK 2.5BSEK 1.8BSEK 267.8MSEK 873.1MSEK 1.4BSEK 1.6BSEK 1.2B
Net debt / EBITDA3.79×2.88×17.88×2.23×-1.55×-0.2×-2.94×-1.98×
Cash conversion cycle (days)890-1,08736210667437-18497