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
+68.0%
€6.07
vs €3.62 price
Levered DCF
€6.00
After debt service
Piotroski score
7 / 9
Strong
Altman Z-score
4.99
Safe zone
Rating
A-
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E14.59×-75.28×56.77×393.75×20.97×21.58×20.76×20.14×
P/B4.53×2.17×4.13×4.83×8.94×7.89×4.34×5.07×
P/S0.34×0.13×0.23×0.24×0.56×0.58×0.31×0.4×
EV / EBITDA6.97×9.28×11.16×18.83×11.59×11.13×7.45×9.24×
Gross margin9.1%16.2%15.9%7.5%15.9%16.0%14.7%15.1%
Operating margin3.3%0.1%0.9%0.4%3.8%3.5%2.2%2.8%
Net margin2.4%-0.2%0.4%0.1%2.6%2.6%1.5%2.0%
Current ratio1.39×1.2×1.2×1.27×1.21×1.29×1.3×1.31×
Debt / equity1.05×1.63×1.33×1.55×0.56×0.54×0.64×0.7×
Interest coverage6.72×0.25×1.21×0.67×6.14×5.39×2.87×7.98×
Dividend yield0.0%0.0%0.0%8.7%6.3%3.0%5.6%4.3%
Payout ratio0.0%0.0%0.0%3415.4%134.0%65.6%114.1%87.8%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity31.5%-2.9%7.3%1.2%42.1%36.1%21.4%24.8%
Return on invested capital17.4%0.5%5.2%1.8%30.4%24.9%14.9%16.5%
Return on assets7.2%-0.5%1.2%0.2%8.7%8.4%4.9%5.6%
Free cash flow yield10.5%18.4%15.2%-2.8%0.6%4.9%5.4%3.9%
Earnings yield6.9%-1.3%1.8%0.3%4.7%4.6%4.9%4.9%
Enterprise value€172.3M€70.4M€123.7M€147.6M€318.2M€298.6M€139.6M€170.1M
Net debt / EBITDA-0.25×1.3×0.55×2.52×-0.03×-0.79×-1.02×-1.11×
Cash conversion cycle (days)221921343024137