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
-98.3%
SEK 0.20
vs SEK 11.64 price
Levered DCF
-SEK 0.43
After debt service
Piotroski score
2 / 9
Weak
Altman Z-score
-0.43
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-7.05×-4.81×-5.62×-9.3×-12.87×-64.45×-27.83×-40.6×
P/B2×2.2×1.46×2.18×2.1×5.78×3.42×3.1×
P/S0×0×0×0×0×0×0×3,377.28×
EV / EBITDA-7.84×-4.71×-5.18×-8.96×-11.11×-68.18×-26.23×-37.66×
Gross margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%100.0%
Operating margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%-8381.6%
Net margin0.0%0.0%0.0%0.0%0.0%0.0%0.0%-8338.6%
Current ratio8.44×1.61×5.46×4.58×9.41×16.7×9.6×21.07×
Debt / equity0.28×0.21×0.05×0×0.01×0.01×0.01×0×
Interest coverage-9.6×-146.83×-269.24×-11,089.42×-24,488.25×-8,909.5×-662.39×-748.94×
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 equity-28.4%-45.8%-25.9%-23.4%-16.3%-9.0%-12.3%-7.7%
Return on invested capital-21.5%-37.7%-24.9%-23.8%-16.5%-9.1%-12.4%-7.6%
Return on assets-22.3%-35.9%-23.5%-22.3%-15.5%-8.6%-11.4%-7.4%
Free cash flow yield-18.4%-19.3%-25.5%-19.7%-11.9%-4.3%-9.9%-6.9%
Earnings yield-14.2%-20.8%-17.8%-10.7%-7.8%-1.6%-3.6%-2.5%
Enterprise valueSEK 1.2BSEK 1.3BSEK 880.5MSEK 1.1BSEK 975.7MSEK 3BSEK 1.1BSEK 714.2M
Net debt / EBITDA-0.1×0.29×0.76×0.97×3.06×7.17×5×11.67×
Cash conversion cycle (days)1,2411391,243-239-439-2,183-9032,207