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)
TROAX.STthis companyTroax Group AB (publ)	SEK 151.00	59.63×	4.65×	3.08×	23.26×	-45.6%	32.3%	8.8%	5.1%	7.8%	5.0%	2.8%	0.81×	2.6×	4.69×	2.79×	2.5%	5	2.71	2	C
ALIG.STAlimak Group AB (publ)	SEK 122.20	25.43×	2.14×	2.24×	12.94×	14.9%	37.4%	14.6%	8.8%	8.4%	6.3%	4.2%	0.5×	1.75×	5.42×	2.38×	2.1%	5	2.06	3	B+
FLEXQ.STFlexQube AB (publ)	SEK 26.00	-5.47×	3.37×	1.66×	-9.21×	-258.9%	-23.4%	-27.2%	-30.3%	-61.6%	-29.1%	-19.8%	0.86×	-0.46×	-13.63×	1.26×	0.0%	5	2.91	3	B+
HAKI-B.STHAKI Safety AB (publ)	SEK 19.10	17.05×	0.85×	0.49×	5.88×	195.4%	36.3%	4.8%	2.9%	5.0%	3.2%	8.3%	0.71×	2.62×	2.28×	5.83×	2.4%	7	1.66	3	B+
Peer median	—	17.05×	2.14×	1.66×	5.88×	14.9%	36.3%	4.8%	2.9%	5.0%	3.2%	4.2%	0.71×	1.75×	2.28×	2.38×	2.1%	5	2.06	3	—