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
-167.5%
-SEK 8.71
vs SEK 12.90 price
Levered DCF
-SEK 10.88
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-0.66
Distress zone
Rating
C+
Overall 2 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E122.01×-0.73×-7.87×-106.62×-116.44×-53.05×-18.21×-190.23×
P/B27.69×0.95×14.78×43.58×50.52×46.38×18.53×30.45×
P/S101.88×1×10.61×321.39×1,891.13×1,752.13×5,692.36×22.39×
EV / EBITDA-939.14×-1.46×-9.57×-122.95×-128.05×-55.55×-18.2×-351.58×
Gross margin52.2%90.8%14.8%71.2%-5.9%35.9%-2945.2%85.9%
Operating margin-47.4%-109.7%-130.0%-288.5%-1564.2%-3287.7%-27436.7%-10.1%
Net margin83.5%-134.0%-162.6%-298.9%-1656.2%-3324.9%-27912.3%-11.7%
Current ratio7.12×1.13×1.41×2.17×2.55×1.98×1.78×1×
Debt / equity0.1×0.92×1.35×0.09×0.1×0.02×0.05×0.6×
Interest coverage-4.4×-6.05×-136.75×-64.35×-68.44×-324.53×-112.99×-6.54×
Dividend yield0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Payout ratio0.0%0.0%0.0%0.0%0.0%0.0%0.0%0.0%
Key metrics by fiscal year
MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
Return on equity22.7%-127.7%-226.6%-40.5%-44.2%-88.0%-90.9%-15.9%
Return on invested capital-11.7%-54.4%-77.1%-35.9%-47.3%-139.2%-81.3%-8.3%
Return on assets18.9%-31.6%-59.4%-24.9%-27.7%-48.9%-49.4%-5.2%
Free cash flow yield-2.5%-94.0%-16.7%-1.4%-1.4%-2.0%-4.4%1.8%
Earnings yield0.8%-134.6%-15.3%-0.9%-0.9%-1.9%-4.9%-0.5%
Enterprise valueSEK 15.5BSEK 265.2MSEK 2.7BSEK 18.4BSEK 21.6BSEK 11.7BSEK 3.3BSEK 2.5B
Net debt / EBITDA1.71×-0.37×-0.59×1.04×1.49×1.12×0.86×7.27×
Cash conversion cycle (days)9595142458946,7946553,161-515