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
+245.9%
SEK 118.08
vs SEK 34.14 price
Levered DCF
SEK 67.44
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
0.52
Distress zone
Rating
B-
Overall 3 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-23.97×-11.31×-7.25×44.26×3,255.97×-3.42×-0.4×-19.05×
P/B0.94×1.08×0.67×1.44×2.72×-2.91×-2.8×-4.91×
P/S0.88×0.96×0.47×0.91×9.32×1.17×0.35×1.65×
EV / EBITDA9.69×9.08×5.83×11.8×68.66×39.38×-1.17×-69.3×
Gross margin52.0%48.8%46.7%45.7%62.3%31.5%37.3%21.8%
Operating margin2.0%4.8%5.5%5.5%4.3%-59.1%-63.0%-88.5%
Net margin-3.6%-8.5%-6.5%2.0%0.3%-96.6%-86.8%-8.7%
Current ratio1.56×1.6×0.76×1.59×2.59×0.7×0.69×0.6×
Debt / equity0.59×0.55×0.6×0.77×0.84×-1.93×-2.3×-1.5×
Interest coverage0.57×1.08×1.39×2.07×1.13×-12.69×-3.16×-24.07×
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
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity-3.9%-9.6%-9.2%3.2%0.1%240.4%691.7%25.9%
Return on invested capital1.3%-0.5%3.3%3.5%0.2%201.3%-306.6%-525.3%
Return on assets-2.0%-4.9%-4.5%1.4%0.0%-78.8%-148.9%-12.1%
Free cash flow yield6.9%7.9%20.8%5.7%-0.9%-76.0%-206.4%-48.3%
Earnings yield-4.1%-8.9%-13.8%2.2%0.0%-82.5%-247.2%-5.3%
Enterprise valueSEK 5.3BSEK 6.2BSEK 4.8BSEK 9.1BSEK 11.3BSEK 39.4MSEK 19.9MSEK 67.3M
Net debt / EBITDA3.54×2.88×2.55×3.61×9.05×14.22×-0.44×-11.23×
Cash conversion cycle (days)67665059189115-2-20