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
-218.9%
-DKK 8.91
vs DKK 7.50 price
Levered DCF
-DKK 9.54
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
7.59
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-10.19×-4.93×-1.83×-17.51×-33.33×-17.38×-7.18×-12.39×
P/B5.47×6.54×1.3×10.52×35.85×10.4×3.19×3.45×
P/S20.02×14.42×3.16×11.14×76.91×60.84×37.65×63.42×
EV / EBITDA-6.01×-4.4×-0.91×-15.05×-30.9×-14.99×-4.77×-8.36×
Gross margin57.0%52.4%83.1%83.3%75.6%78.3%89.3%90.6%
Operating margin-265.1%-343.2%-179.8%-71.4%-245.4%-368.5%-550.6%-545.9%
Net margin-195.9%-292.9%-173.1%-63.5%-230.7%-349.9%-524.8%-512.2%
Current ratio3.87×6.74×10.84×11.93×5.22×5.43×15.11×26.2×
Debt / equity0.24×0.49×0.31×0×0×0×0×0×
Interest coverage-17.52×-25.54×-22.08×-96.83×-96.85×-68.74×-66.18×-22×
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-53.6%-132.9%-71.1%-60.0%-107.5%-59.8%-44.5%-27.8%
Return on invested capital-54.2%-98.7%-52.1%-59.8%-106.5%-59.1%-43.9%-26.6%
Return on assets-34.0%-81.2%-49.3%-55.0%-87.3%-49.0%-41.6%-26.8%
Free cash flow yield-3.9%-16.9%-55.2%-8.4%-3.6%-4.8%-13.8%-7.8%
Earnings yield-9.8%-20.3%-54.8%-5.7%-3.0%-5.8%-13.9%-8.1%
Enterprise valueDKK 84.6MDKK 63.7MDKK 11.4MDKK 159.4MDKK 574MDKK 292.2MDKK 93.5MDKK 150.2M
Net debt / EBITDA1.54×0.48×0.86×0.93×0.8×1.72×2.11×3.34×
Cash conversion cycle (days)2845171,221517351-727-364470