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
-179.4%
-€1.87
vs €2.36 price
Levered DCF
-€3.48
After debt service
Piotroski score
1 / 9
Weak
Altman Z-score
-2.11
Distress 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-5.47×-25.68×-6.47×-5.02×-32.67×-10.92×-135.26×78.27×
P/B5.89×1.74×5.1×3.27×14.02×9.08×1.74×1.78×
P/S3.58×1.86×4.26×1.99×6.87×6.38×1.87×2.26×
EV / EBITDA-14.33×11.31×-12.77×-5.55×-55.76×-13.5×24.92×18.36×
Gross margin38.7%41.9%34.4%10.2%46.0%50.8%60.4%61.6%
Operating margin-46.7%7.9%-53.4%-31.4%-17.6%-50.0%1.2%5.5%
Net margin-66.0%-7.2%-66.0%-39.7%-21.1%-58.4%-1.4%2.9%
Current ratio2.38×2.61×1.65×1.53×1.59×1.75×3.13×2.93×
Debt / equity1.95×1.19×1.63×0.69×0.67×1.36×0.63×0.4×
Interest coverage-1.95×0.56×-3.52×-5.95×-3.62×-5.13×0.57×1.65×
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-108.5%-6.8%-79.1%-65.2%-43.0%-83.2%-1.3%2.3%
Return on invested capital-25.0%3.3%-23.6%-29.5%-13.4%-19.2%0.7%3.0%
Return on assets-28.9%-2.4%-22.0%-23.1%-9.0%-14.3%-0.7%1.4%
Free cash flow yield-9.2%-26.6%-33.2%-38.2%-0.7%16.8%-2.3%5.1%
Earnings yield-18.4%-3.9%-15.5%-19.9%-3.1%-9.2%-0.7%1.3%
Enterprise value€723.2M€362.8M€737M€581.7M€2.2B€604.4M€256.6M€235.8M
Net debt / EBITDA-1.93×1.5×-1.43×1.31×5.99×2.21×2.02×-1.52×
Cash conversion cycle (days)1982281964725677193150