| 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) | |||
| SEK 316.30 | 17.49× | 3.38× | 1.26× | 10.69× | -35.3% | 24.4% | 10.1% | 7.2% | 19.3% | 7.2% | 4.5% | 1.39× | 2.4× | 26.67× | 1.15× | 6.2% | 5 | 1.75 | 3 | B+ | |
| €41.57 | 14.58× | 1.33× | 0.63× | 10.3× | 42.6% | 23.2% | 8.9% | 4.3% | 9.1% | 4.7% | 11.2% | 1.35× | 4.31× | 14.48× | 1.84× | 5.1% | 6 | 1.56 | 3 | B | |
| €28.91 | -0.89× | 0.47× | 0.17× | -10.24× | 2655.1% | 19.1% | -13.6% | -18.9% | -52.6% | -8.1% | -7.3% | 3.32× | -8.58× | -37.82× | 1.03× | 6.6% | 6 | 0.62 | 3 | B+ | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| €70.24 | 7.78× | 0.3× | 0.16× | 6.55× | 1452.2% | 15.9% | 2.8% | 2.3% | 4.2% | 1.2% | -18.0% | 1.6× | 5.38× | 4.55× | 1.12× | 8.6% | 6 | 1.01 | 3 | B | |
| Peer median | — | 7.78× | 0.47× | 0.17× | 6.55× | 1452.2% | 19.1% | 2.8% | 2.3% | 4.2% | 1.2% | -7.3% | 1.6× | 4.31× | 4.55× | 1.12× | 6.6% | 6 | 1.01 | 3 | — |



