Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
VOLO.STthis companyVolati AB	SEK 22.20	35.67×	3.93×	1.01×	10.99×	800.1%	7.2%	7.0%	3.6%	14.0%	7.3%	7.4%	1.5×	2.55×	3.74×	2.03×	2.6%	4	1.87	4	A+
BERG-B.STBergman & Beving AB (publ)	SEK 262.50	31.51×	3.71×	1.42×	13.06×	5.0%	50.4%	8.1%	4.5%	11.8%	6.0%	5.9%	1.23×	2.84×	3.41×	1.74×	1.5%	6	2.03	3	B
KARNEL-B.STKarnell Group AB ser. B	SEK 86.70	27.23×	3.12×	2.27×	13.23×	-122.3%	29.5%	12.2%	8.3%	11.5%	8.4%	4.2%	0.42×	1.41×	5.83×	2.02×	0.0%	7	3.01	3	B+
LIFCO-B.STLifco AB (publ)	SEK 285.00	44×	8.35×	5.66×	24.04×	-43.6%	43.7%	18.1%	12.9%	19.0%	11.0%	2.9%	0.57×	1.3×	12.54×	0.99×	0.7%	6	4.42	3	B+
LUND-B.STL E Lundbergföretagen AB (publ)	SEK 606.00	10.5×	0.99×	4.36×	8.49×	-57.2%	18.2%	26.5%	41.5%	9.5%	3.0%	1.5%	0.19×	1.3×	11.52×	1.69×	0.9%	4	1.79	4	A+
SDIP-B.STSdiptech AB (publ)	SEK 260.40	-87.94×	1.78×	1.4×	8.48×	-8.6%	7.1%	6.3%	-1.3%	-1.7%	-0.8%	10.2%	0.88×	2.32×	1.24×	2.09×	0.3%	6	2.01	4	A-
Peer median	—	27.23×	3.12×	2.27×	13.06×	-43.6%	29.5%	12.2%	8.3%	11.5%	6.0%	4.2%	0.57×	1.41×	5.83×	1.74×	0.7%	6	2.03	3	—