Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.15%
11.24%
13.16%
13.55%
13.5%
12.37%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.47%
6.06%
7.3%
7.6%
7.73%
7.4%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Amounts in SEK (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for New Wave Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
49.02%
49.02%
49.02%
49.02%
49.02%
49.02%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.82%
7.35%
8.09%
7.81%
7.9%
7.92%
Total Assets
SEK 12,883.00M
SEK 13,941.71M
SEK 15,552.97M
SEK 17,779.32M
SEK 19,601.73M
SEK 21,128.89M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 783.00M
SEK 812.60M
SEK 1,076.15M
SEK 1,266.47M
SEK 1,444.48M
SEK 1,506.20M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 14,971.28M
SEK 15,322.97M
SEK 15,642.77M
SEK 15,945.41M
SEK 16,233.98M
SEK 16,531.51M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 112.83
SEK 115.48
SEK 117.89
SEK 120.17
SEK 122.35
SEK 124.59
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
New Wave Group AB (publ) (NEWA-B.ST) Financial Forecast | Equlion
