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
-8464.2%
-SEK 20.07
vs SEK 0.24 price
Levered DCF
-SEK 40.06
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
2.63
Grey zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-157.5×-7.98×-3.38×-1.68×-1.7×-3.71×-7×-37.45×
P/B0.81×2.63×2.22×5.36×1.89×2.6×7.02×56.11×
P/S0.27×0.53×0.62×30.4×39.39×152.83×282.46×469.51×
EV / EBITDA3.79×52.48×-11.16×-2.23×-2.32×-5.19×-8.2×-39.07×
Gross margin0.8%21.6%18.7%56.0%25.3%148.0%123.6%121.3%
Operating margin0.8%-4.8%-13.9%-1836.4%-2326.7%-4151.3%-3236.9%-1229.1%
Net margin-0.2%-6.7%-18.1%-1841.7%-2327.3%-4154.9%-4038.2%-1257.6%
Current ratio2.06×1.26×1.26×0.72×0.34×1.66×7.27×0.62×
Debt / equity0.3×0.58×0.81×0.44×0×0×0×0×
Interest coverage0.81×-2.63×-7.6×-692.93×-7,585×-2,232.83×-8.08×-43.1×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-0.5%-33.0%-65.0%-324.4%-111.4%-70.6%-100.4%-150.3%
Return on invested capital-1.4%-13.4%-26.9%-273.0%-111.4%-70.5%-80.5%-146.9%
Return on assets-0.3%-13.2%-20.4%-168.3%-81.0%-58.0%-92.3%-81.7%
Free cash flow yield6.1%-10.1%-37.7%-72.1%-51.1%-22.8%-12.7%-2.2%
Earnings yield-0.6%-12.5%-29.2%-60.6%-59.1%-27.2%-14.3%-2.7%
Enterprise valueSEK 22.1MSEK 73.2MSEK 56.6MSEK 17.4MSEK 25.4MSEK 43.9MSEK 137.9MSEK 476.1M
Net debt / EBITDA-1.86×5.8×-2.72×-0.03×0.03×0.64×0.74×0.29×
Cash conversion cycle (days)7372154-119-3561,9401,0552,999