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
-521.6%
-SEK 41.11
vs SEK 9.75 price
Levered DCF
-SEK 54.22
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
8.07
Safe zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2020FY2019FY2018FY2017
P/E-18.11×52.89×-2×-4.05×-14.91×-7.06×-10.52×-12.81×
P/B3.64×1.56×0.58×-1.1×7.48×4.05×3.33×9.75×
P/S4.17×2.36×0.98×4.92×30.06×19.38×15.42×22.85×
EV / EBITDA-29.1×-214.1×-0.77×-4.02×480.83×-7.28×-8.63×-12.19×
Gross margin1.4%11.2%-27.6%-7.9%153.0%128.9%145.0%140.7%
Operating margin-19.6%-2.5%-44.0%-120.4%-209.1%-268.3%-145.1%-177.1%
Net margin-22.7%4.5%-48.8%-121.7%-201.4%-274.8%-146.3%-178.0%
Current ratio2.69×3.06×1.95×1.01×4.18×4.74×7.46×3.01×
Debt / equity0×0×0.08×0×0.02×0.03×0.04×0.1×
Interest coverage-40.96×-3.15×0×-265.74×-280.21×-40.86×-115.69×-134.64×
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
MetricFY2025FY2024FY2023FY2022FY2020FY2019FY2018FY2017
Return on equity-19.8%3.0%-29.0%27.2%-50.1%-57.5%-31.6%-76.0%
Return on invested capital-17.1%-1.6%-24.1%-1456.1%-49.5%-52.7%-29.7%-66.4%
Return on assets-15.8%2.3%-19.2%-75.6%-39.0%-45.6%-27.4%-51.8%
Free cash flow yield-4.6%-0.1%-58.2%-21.8%-7.1%-10.3%-14.5%-8.9%
Earnings yield-5.4%1.9%-50.0%-24.7%-6.7%-14.2%-9.5%-7.8%
Enterprise valueSEK 406.9MSEK 153.3MSEK 16.3MSEK 155.9MSEK 344.3MSEK 168.6MSEK 128.6MSEK 185.3M
Net debt / EBITDA0.76×82.79×1.53×0.13×-53.69×0.15×2.34×0.95×
Cash conversion cycle (days)176144106-492883-50111