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)
XANO-B.STthis companyXANO Industri AB	SEK 40.85	25.67×	2.44×	1.34×	9.82×	132.1%	21.9%	8.2%	5.2%	9.5%	7.0%	8.4%	0.48×	1.04×	2.67×	1.7×	0.0%	5	2	3	B
AGES-B.STAGES Industri AB (publ)	SEK 43.00	18.43×	1.26×	0.44×	7.59×	170.7%	13.6%	3.3%	2.4%	6.9%	3.9%	11.6%	0.58×	2.33×	4.22×	1.15×	2.8%	7	1.8	4	A-
ALIG.STAlimak Group AB (publ)	SEK 122.20	25.43×	2.14×	2.24×	12.94×	14.9%	37.4%	14.6%	8.8%	8.4%	6.3%	4.2%	0.5×	1.75×	5.42×	2.38×	2.1%	5	2.06	3	B+
AQ.STAQ Group AB (publ)	SEK 223.20	26.72×	3.87×	1.99×	14.97×	1.1%	8.9%	9.3%	7.5%	14.5%	12.6%	3.8%	0.12×	-0.36×	26.28×	2.63×	0.8%	6	7.95	4	A-
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+
FLEXQ.STFlexQube AB (publ)	SEK 26.00	-5.47×	3.37×	1.66×	-9.21×	-258.9%	-23.4%	-27.2%	-30.3%	-61.6%	-29.1%	-19.8%	0.86×	-0.46×	-13.63×	1.26×	0.0%	5	2.91	3	B+
Peer median	—	25.43×	3.37×	1.99×	12.94×	1.1%	13.6%	9.3%	7.5%	8.4%	6.3%	4.2%	0.58×	1.75×	5.41×	2.38×	1.0%	6	2.91	3	—