| 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 24.02 | 17.08× | 5.29× | 3.46× | 9.06× | 65.2% | 39.4% | 33.0% | 20.3% | 31.1% | 32.6% | 7.8% | 0.05× | -0.45× | 66.12× | 4.86× | 8.8% | 6 | — | 3 | B- | |
| SEK 6.00 | -2.01× | 0.74× | 0.68× | 3.01× | -525.9% | 5.3% | -36.3% | -33.6% | -36.9% | -31.0% | 1.2% | 0.01× | -0.66× | -36.05× | 0.62× | 0.0% | 4 | -1.83 | 2 | C+ | |
| SEK 39.05 | 18.41× | 8.56× | 3.1× | 12.94× | 26.7% | 21.1% | 21.0% | 16.9% | 46.6% | 41.8% | 6.8% | 0× | -1.47× | 7,715.4× | 2.98× | 3.4% | 6 | 11.75 | 4 | A- | |
| SEK 42.16 | 121.04× | 1.16× | 0.97× | 9.23× | -84.2% | 10.4% | 4.4% | 0.8% | 1.0% | 1.6% | 5.5% | 0.3× | 1.8× | 0.52× | 0.78× | 0.0% | 6 | 1.27 | 2 | B- | |
| Peer median | — | 18.41× | 1.16× | 0.97× | 9.23× | -84.2% | 10.4% | 4.4% | 0.8% | 1.0% | 1.6% | 5.5% | 0.01× | -0.66× | 0.52× | 0.78× | 0.0% | 6 | 1.27 | 2 | — |



