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
-91.2%
SEK 0.01
vs SEK 0.15 price
Levered DCF
-SEK 0.01
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-22.87
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/E-4.03×-4.82×-2.08×-1.32×-5.45×-5.42×-6.82×-12.83×
P/B-37.15×-31.8×25.98×15.22×81.58×10.35×31.89×7.56×
P/S85.84×44.88×1,458.78×0×0×0×7,824.25×208.81×
EV / EBITDA-4.18×-4.44×-1.98×-1.23×-5.46×-8.68×-8.75×-13.96×
Gross margin73.4%100.0%100.0%0.0%0.0%0.0%14944.7%100.0%
Operating margin-2045.7%-935.9%-73382.1%0.0%0.0%0.0%-100123.7%-1486.7%
Net margin-2128.1%-929.8%-69337.2%0.0%0.0%0.0%-114600.0%-1613.9%
Current ratio0.84×0.78×1.2×1.03×0.78×1.8×0.39×7.14×
Debt / equity-3.79×0×0×0×0×0.39×0×0×
Interest coverage-13.39×-18.67×-50.43×-16.81×-80.96×-12.71×-2,113.72×-11.69×
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 equity921.0%658.7%-1234.8%-1146.2%-1493.1%-191.7%-467.1%-58.5%
Return on invested capital-306.9%625.6%-1210.6%-1081.9%-1103.5%-88.0%-408.1%-53.9%
Return on assets-167.3%-158.0%-294.0%-270.1%-238.2%-109.1%-254.8%-52.9%
Free cash flow yield-21.2%-21.5%-46.8%-45.0%-13.7%-7.6%-10.9%-12.8%
Earnings yield-24.8%-20.7%-47.5%-75.3%-18.3%-18.5%-14.6%-7.7%
Enterprise valueSEK 192.7MSEK 172.5MSEK 106MSEK 79.6MSEK 312.1MSEK 263.1MSEK 296.9MSEK 308.5M
Net debt / EBITDA0.07×0.43×0.15×0.13×0.17×0.75×0.01×1.42×
Cash conversion cycle (days)-2,456-792-271-822-645-27719,427498