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)
WTW-A.STthis companyWall to Wall Group AB	SEK 25.40	0×	0×	0×	0×	—	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0×	0×	0×	5.62×	0.0%	—	—	—	—
BEIJ-B.STBeijer Ref AB (publ)	SEK 155.50	32.48×	3.47×	2.04×	18.41×	-34.8%	9.1%	9.8%	6.3%	10.7%	7.2%	5.0%	0.59×	2.06×	7.34×	1.5×	0.9%	6	2.99	3	B
BUFAB.STBufab AB (publ)	SEK 131.60	30.47×	4.73×	2.36×	17.2×	-48.5%	31.9%	11.7%	7.8%	15.5%	9.1%	4.5%	0.89×	2.59×	5.41×	2.64×	1.0%	6	4.03	3	B+
EXS.STExsitec Holding AB (publ)	SEK 113.00	23.94×	4.04×	2.3×	12.36×	167.4%	13.4%	13.4%	9.6%	16.9%	9.8%	7.2%	0.7×	1.58×	5.92×	1.13×	1.1%	5	2.14	3	B+
KAR.STKarnov Group AB (publ)	SEK 81.50	11.18×	3.34×	4.11×	14.03×	39.0%	17.0%	17.0%	36.8%	29.9%	7.3%	1.6%	0.67×	1.43×	3.27×	0.86×	0.0%	6	2.1	4	A
VIMIAN.STVimian Group AB (publ)	SEK 42.10	46.54×	2.1×	3.45×	15.78×	-61.7%	68.9%	17.3%	7.4%	4.5%	5.2%	6.2%	0.34×	1.75×	3.49×	1.95×	0.0%	6	3.7	3	B
Peer median	—	30.47×	3.47×	2.36×	15.78×	-34.8%	17.0%	13.4%	7.8%	15.5%	7.3%	5.0%	0.67×	1.75×	5.41×	1.5×	0.9%	6	2.99	3	—