Every figure this model derived for NSIS-B.CO, the value it took, and
the element in the company's own XBRL it was read from — so any of it can be checked
against the filing rather than taken on trust.
As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it
was read from, so it can be checked against the filing itself.
The figures themselves rather than their scores — what somebody looking up
NSIS-B.CO on one particular measure came for.
Ratio
Value
cash operating margin
19.64
current ratio
1.67
current ratio reported
1.67
ev ebit
37.99
ev owner earnings
38.23
ev sales
7.46
fcf margin
19.52
interest cover
7.99
net debt ebitda
3.18
operating margin
19.64
owner earnings margin
19.52
revenue growth
8.45
revenue growth per share
8.45
roic
4.77
rule of 40
28.1
sbc pct revenue
0.0
What to be careful about
What this model itself distrusts about NSIS-B.CO's figures. Written by the
derivation as it ran, not added afterwards.
revenue is annual, not TTM
operating income is annual, not TTM
no current stock compensation tagged; treated as zero, so owner earnings are overstated
reports in EUR and quotes in DKK, so the share price is converted at 1 DKK = 0.1337 EUR as at 2026-08-28. Only the price is converted: every figure from the filing is as reported, and only the multiples built on market capitalisation carry the rate
no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
no forward EPS estimate; growth rests on filings only. Analyst consensus is not published in XBRL, so it has to be fetched from a data provider or set by hand in overrides.yaml as `eps_growth_2y`
durability DROPPED from the total: only 0 of 4 inputs could be computed (worst year, contracted coverage, gross margin stability, cash flow stability not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
growth DROPPED from the total: only 1 of 4 inputs could be computed (sustained growth, margin trend, margin recent not tagged), so the score is not meaningful. Its weight is spread over the other dimensions
2 of 5 dimensions could not be measured (durability, growth -- 30% of the model), so this row is not comparable with the others; its total rests on what was left