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
-274.4%
-€0.50
vs €0.28 price
Levered DCF
-€0.23
After debt service
Piotroski score
4 / 9
Average
Altman Z-score
-0.6
Distress zone
Rating
C
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-0.25×-2.44×-2.97×-3.95×34.94×-214.54×6.01×-16.15×
P/B0.61×0.22×0.35×0.51×0.85×1.98×1.05×1.05×
P/S0.45×0.44×0.69×1.14×1.45×3.07×1.67×4.1×
EV / EBITDA-0.66×38.09×545.53×-67.05×9.78×17.29×15.92×-152.69×
Gross margin63.4%68.0%69.0%68.6%73.5%80.4%80.0%92.6%
Operating margin-13.3%-9.8%-13.5%-18.9%9.1%12.4%16.6%-32.3%
Net margin-169.0%-18.0%-23.2%-28.9%4.2%-11.0%27.8%-25.4%
Current ratio0.79×1.43×1.06×2.21×1.91×3.05×2.42×3.77×
Debt / equity0.93×0.29×0.27×0.32×0.37×0.5×0.47×0.21×
Interest coverage-1.87×-1.47×-1.81×-2.42×1.36×1.58×2.51×-2.82×
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-227.1%-9.2%-11.7%-13.0%2.4%-7.1%17.4%-6.5%
Return on invested capital-9.2%-3.8%-5.1%-6.3%2.1%-4.7%7.5%-7.1%
Return on assets-86.0%-6.0%-7.4%-8.4%1.5%-4.0%9.9%-4.4%
Free cash flow yield-3.5%-14.8%-8.5%3.8%9.4%0.9%-2.4%3.3%
Earnings yield-374.7%-41.1%-33.6%-25.3%2.9%-3.6%16.7%-6.2%
Enterprise value€46M€46.3M€52.4M€83.1M€140M€316.8M€183.3M€41.7M
Net debt / EBITDA-0.36×17.49×102.85×-10.86×0.81×1.38×1.71×119.49×
Cash conversion cycle (days)54112129144135105-5-674