Each company receives a composite score between 0 and 100. The higher the score, the more attractive on today's numbers. The score is composed of two equally weighted parts: Earnings Quality (how good is the earnings quality really?) and Valuation (do you get fair value at today's price?).
We measure whether earnings are genuine, sustainable and efficient. Eleven components where the main weight is on 5-year averages rather than the latest year — this captures cyclical capital efficiency better and dampens one-off effects. The key question: does the company create value on the capital actually allocated? — this is answered by Incremental ROIC.
| Component | What it measures | Weight |
|---|---|---|
| ROIC (5-year avg) | Cycle-stable capital efficiency | 20% |
| Operating margin (5y) | Operational moat / pricing power | 15% |
| Gross margin (5y) | Gross margin — will commoditisation creep in? | 10% |
| FCF margin (5y) | What share of revenue becomes free cash flow | 10% |
| Incremental ROIC (5y) | Return on new capital: ΔNOPAT ÷ ΔIC. >WACC = value-creating growth | 10% |
| ROIC trend | Latest year minus 5-year average — improvement or deterioration? | 7% |
| Leverage burden | Net Debt ÷ EBITDA (net cash = good) | 10% |
| Equity ratio | Solvency — financial resilience | 3% |
| Revenue growth (5y) | 5-year CAGR — growth pace | 5% |
| APM transparency ¹ | Does the company add back PPA + SBC in its "adjusted" earnings? | 6% |
| R&D discipline ¹ | Are development costs capitalised aggressively? | 4% |
¹ Assessed only for manual deep-dives where footnotes have been read. For Börsdata extractions these are missing and the remaining components are reweighted so the sum equals 100%.
Six components measuring what you pay for each unit of earnings, cash and capital value. Three yields (return on your EV investment) and three multiples (what you pay per unit of earnings). A proprietary EP yield captures the unique mttssn metric — capital surplus above WACC.
| Component | What it measures | Weight |
|---|---|---|
| EBIT yield | EBIT ÷ Enterprise Value (higher = cheaper) | 25% |
| FCF yield | Free cash flow ÷ EV (1 ÷ EV/FCF) | 20% |
| EV / EBITDA | Classic multiple — lower = cheaper | 15% |
| EV / EBIT | Classic multiple — lower = cheaper | 15% |
| EP yield | Economic Profit ÷ EV — value creation per invested unit | 15% |
| PEG | P/E ÷ growth — growth-adjusted valuation | 10% |
Companies with losses (negative EBIT/EBITDA) are automatically classified as most expensive in percentile rankings. Implied growth is calculated via reverse-DCF for reference but is not included in scoring.
EBV = NOPAT/WACC + excess cash − (IB debt + pension + leases) − NCIPEBV = Market cap / EBVEach component is ranked in percentiles within the universe — i.e. compared with all other ~650 companies. A component at percentile 80 means the company is better than 80% of the comparison group on that specific dimension.
If data is missing for a component (common for Börsdata extractions that cannot read footnotes, or for young companies without 5-year history) it is excluded — the remaining components are reweighted so the sum equals 100%.
Composite scores are translated into an easy-to-read rating:
You see three "Source" badges in the ranking table:
| Source | What is included | Quality | When it is done |
|---|---|---|---|
| Börsdata | GAAP structured data — EBIT, IC, cash flow, balance sheet | ~60% of full analysis | Automated nightly batch, 60 companies/night |
| Streamlined | 7 key notes read (Year in brief, IS+BS, segment, intangibles, lease/pension if material, APM) — sector-adaptive | ~85% of full analysis | When deep-reviewing 5-8 attractive-ranked companies per session |
| Manual | Full 50-page footnote reading — capitalised R&D, PPA, SBC, pensions, items affecting comparability, contingencies | ~95% of maximum analysis | When investing a significant amount in a single company |
Both Manual and Streamlined are permanently protected — Börsdata never overwrites them. Streamlined captures the most important mttssn adjustments (R&D-cap, PPA, restructuring, APM-bridge) with a time cost of 15-25 min per company. Manual takes 30-45 min and additionally captures nuances in acquisition detail, tax structures, contingencies and customer concentration.
Both measures are shown in the detail view for each company and underpin several of the components above (ROIC 5y in Earnings Quality, EP yield in Valuation).
Adjusted ROIC = Adjusted NOPAT ÷ Adjusted Invested Capital. This is ROIC after removing accounting noise: capitalised R&D is removed from the capital base (it is actually a cost), PPA amortisation is kept in opex (it is genuine intangible wear), restructurings are normalised. For Börsdata extractions, GAAP-EBIT is used directly without these footnote adjustments.
Economic Profit = NOPAT − 8% × Invested Capital. This is the profit above the cost of capital. Positive EP = the company creates value. Negative EP = the company destroys value, even if earnings appear positive in the report.
The ranking is a screening function, not an investment decision. Use it like this:
Use the "Manual" badge as a marker for the reliability of the analysis. Companies with a manual rating have undergone full footnote reading and are more reliable than Börsdata-only versions.
The screen above ranks the whole universe on today's numbers. The Conviction layer (the landing page) is a separate, higher-bar view built only from names we have actually deep-dived — each with an authored scenario valuation (bull / base / bear with probabilities), a recommendation and a conviction level. The conviction portfolio is sized by risk-adjusted expected return × screen agreement, not by the screen score; the screen acts as a weight haircut and a disagreement flag, never a hard gate.
It applies Pring's principle that the price trend should confirm the fundamental case before you commit capital — the defence against the single biggest value-investing failure mode, the value trap (cheap, and staying cheap). Two stages:
| Trend state | What it means | Action |
|---|---|---|
| Confirmed | Above a rising 40-week MA, momentum positive — uptrend intact | Overweight |
| Basing | At/below the 40-week MA but momentum turning up — value-entry at support | Overweight |
| Weakening | Above the 40-week MA but momentum rolling over | Underweight |
| Extended | Stretched on the 4-yr cycle (high 200-WMA) and pinned at the 52-week high — least margin of safety | Trim |
| Broken | Below a falling 40-week MA — falling knife / value trap | Benched |
Broken-trend value names aren't discarded — they move to a bench ("awaiting trend confirmation") and re-enter the book when momentum turns and the 40-week trend is reclaimed. Signals are computed from Börsdata weekly price history (Nordic and US); young listings with under ~40 weeks use the longest window available (flagged short history), and names with under ~30 weeks honestly show "no data" rather than a fabricated signal. Position size also blends in a second, less crash-prone leg — fundamental momentum: realized ROIC and operating margin vs each name’s own 5-year baseline, plus 5-year revenue growth (Novy-Marx). It modulates size only (never un-benches a value trap), so deteriorating fundamentals shrink a high-price-momentum name while an improving ROIC lifts a quiet one. Price momentum is weighted 65%, fundamentals 35%; the ΔROIC column on the conviction page shows the headline driver.
mttssn research · Adjusted Fundamentals · Methodological inspiration from New Constructs (Trainer et al.), Pring "Weight of the Evidence", and the EVA methodology (Stern Stewart). Implemented for Nordic Mid + Large Cap.
Rules-based portfolio constructions from the universe ranking data. Each archetype answers a distinct investment question. None of these constitute investment advice — they are analytical frameworks.
| # ↕ | Ticker | Name | Country | Sector | Period | Revenue | EBIT margin | Div. yield | Adj. ROIC | 200WMA | Econ. Profit | Impl. g | CAP g=5% | Composite | Rating | Source |
|---|