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
+416.9%
SEK 10.10
vs SEK 1.96 price
Levered DCF
SEK 3.20
After debt service
Piotroski score
6 / 9
Average
Altman Z-score
1.49
Distress zone
Rating
A
Overall 4 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E11.68×-1.94×27.82×21.85×-46.29×-4.86×-0.75×-0.37×
P/B0.7×0.55×0.72×1.41×4.59×43.72×-2.58×-11.33×
P/S0.42×0.28×0.47×0.62×2.4×34.64×1.15×0.44×
EV / EBITDA2.23×1.55×5.78×5.6×-150.93×-5.1×-1.04×-0.42×
Gross margin4.1%16.8%12.9%10.3%7.4%-190.2%-50.3%-30.2%
Operating margin4.1%-14.5%2.3%3.9%-3.6%-665.6%-187.8%-119.4%
Net margin3.7%-14.5%1.6%2.8%-3.7%-713.2%-145.3%-119.4%
Current ratio0.76×0.6×0.68×0.9×1.14×0×0.66×0.55×
Debt / equity0.12×0.14×0.19×0.28×0.27×0×-0.48×-1.63×
Interest coverage0×-10.22×1.83×11.45×-42.53×0×-22.43×-105.49×
Dividend yield0.2%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio2.2%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity6.2%-28.5%2.5%6.4%-7.0%-900.0%325.0%3052.3%
Return on invested capital4.6%-17.6%2.1%4.1%-4.7%-840.0%813.2%-4734.9%
Return on assets3.7%-14.5%1.2%2.7%-3.4%-900.0%-185.2%-192.9%
Free cash flow yield18.3%3.6%6.1%10.4%0.0%-22.9%-145.8%-179.9%
Earnings yield8.8%-51.7%3.4%4.6%-1.5%-20.6%-126.1%-269.4%
Enterprise valueSEK 134.1MSEK 117.9MSEK 182.6MSEK 307MSEK 718.9MSEK 21.4MSEK 6MSEK 6.2M
Net debt / EBITDA0.05×0.23×0.66×0.31×-4.04×0.12×-0.15×0.05×
Cash conversion cycle (days)2213111652011620