| 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) | |||
| €21.77 | 27.24× | 1.31× | 1.36× | 11.66× | 41.0% | 35.7% | 7.8% | 5.0% | 4.8% | 3.5% | 7.5% | 0.38× | 2.22× | 7.21× | 1.87× | 6.0% | 5 | 2.2 | 4 | A- | |
| €2.98 | -7.07× | 0.69× | 0.62× | 42.18× | -129.9% | -1.0% | -7.4% | -8.8% | -9.9% | -4.8% | 9.4% | 0.35× | 7.93× | -8.21× | 1.65× | 2.3% | 4 | 1.57 | 2 | C+ | |
| SEK 122.00 | 26.89× | 0.85× | 4.22× | 14.98× | -21.5% | 9.0% | 11.4% | 15.7% | 3.2% | 1.3% | 1.4% | 0.13× | 1.96× | 2.47× | 1.46× | 2.4% | 5 | 1.87 | 3 | B | |
| €9.56 | 12.17× | 0.78× | 0.91× | 8.76× | -50.1% | 29.0% | 10.1% | 7.5% | 6.4% | 4.9% | -1.5% | 0.41× | 2.44× | 3.58× | 1.21× | 2.5% | 4 | 1.7 | 1 | C- | |
| Peer median | — | 12.17× | 0.78× | 0.91× | 14.98× | -50.1% | 9.0% | 10.1% | 7.5% | 3.2% | 1.3% | 1.4% | 0.35× | 2.44× | 2.47× | 1.46× | 2.4% | 4 | 1.7 | 2 | — |



