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
+98.9%
SEK 29.24
vs SEK 14.70 price
Levered DCF
-SEK 8.79
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
3.45
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
P/E-9.46×25×21.03×21.24×5.61×10.39×26.68×
P/B4.35×3.58×4.9×5.29×4.11×5.67×9.25×
P/S2.62×3.12×5.16×5.91×2.84×0×5.21×
EV / EBITDA-8.42×16.48×16.17×16.42×4.43×8.13×10.4×
Gross margin93.1%42.4%100.0%47.7%82.8%0.0%100.0%
Operating margin-34.6%15.9%31.4%35.8%56.2%0.0%25.0%
Net margin-27.7%12.5%24.5%27.9%50.7%0.0%19.5%
Current ratio1.85×2.88×2.56×3.11×2.92×2.41×0×
Debt / equity0×0×0×0×0×0×0×
Interest coverage0×765.67×274×2,175×0×0×0×
Dividend yield4.5%6.7%4.4%22.3%11.2%2.8%4.7%
Payout ratio-43.0%166.9%93.6%472.8%62.6%29.0%124.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019
Return on equity-46.0%14.3%23.3%24.9%73.3%54.6%34.7%
Return on invested capital-40.3%14.3%23.3%23.9%56.2%50.0%-55.7%
Return on assets-31.1%10.0%15.1%16.4%42.5%27.1%21.3%
Free cash flow yield-16.4%-1.4%6.1%-13.4%18.8%22.4%2.7%
Earnings yield-10.6%4.0%4.7%4.7%17.8%9.6%3.8%
Enterprise valueSEK 33MSEK 45MSEK 67.5MSEK 71.8MSEK 107.5MSEK 107.5MSEK 107.5M
Net debt / EBITDA0×0×0×0×0×0×0×
Cash conversion cycle (days)135149947840600