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
-6448.9%
-SEK 56.51
vs SEK 0.89 price
Levered DCF
-SEK 54.70
After debt service
Piotroski score
3 / 9
Weak
Altman Z-score
4.98
Safe zone
Rating
D+
Overall 1 / 5
Ratios by fiscal year

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

MetricFY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018
P/E-3.12×-1.79×-0.78×-1.42×-2.18×-2.18×-2.5×-3.43×
P/B-68.7×2.97×2.47×4.97×3.93×5.55×4.43×1.92×
P/S1.69×1.65×1.05×8.97×28.21×15.85×37.56×47.09×
EV / EBITDA-3.67×-1.34×-0.45×-1.08×-1.66×-2.47×-2.27×-2.18×
Gross margin-39.8%-18.6%-38.7%-329.8%125.1%176.1%308.8%238.1%
Operating margin-49.0%-90.8%-131.5%-630.5%-1283.0%-721.6%-1425.5%-1359.2%
Net margin-54.9%-91.7%-134.4%-632.4%-1291.9%-725.8%-1465.6%-1373.3%
Current ratio0.92×1.97×1.25×1.33×2.22×0.75×1.84×4.96×
Debt / equity0×0×0×0×0.05×0.2×0.12×0.07×
Interest coverage-71.83×-95.4×-45.04×-681.08×-290.53×-169.85×-192.85×-96.67×
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 equity2224.7%-165.5%-315.9%-350.0%-180.0%-253.9%-172.7%-56.0%
Return on invested capital1985.2%-163.8%-309.2%-349.0%-170.2%-209.8%-149.9%-52.0%
Return on assets-194.8%-89.4%-117.8%-162.2%-120.2%-130.6%-120.0%-45.1%
Free cash flow yield-29.1%-55.6%-138.7%-66.7%-38.2%-41.9%-41.8%-24.0%
Earnings yield-32.4%-55.6%-127.9%-70.5%-45.8%-45.8%-39.0%-29.2%
Enterprise valueSEK 31.7MSEK 20.3MSEK 9.3MSEK 35.1MSEK 63.6MSEK 55.4MSEK 81MSEK 59.4M
Net debt / EBITDA0.1×0.71×0.33×0.35×0.54×0.14×0.31×1.82×
Cash conversion cycle (days)64105881801,014365225955