W5 Solutions AB (publ) (W5.ST)

Sweden · Industrial & Consumer Products · SEK

Key financials

ROE: 3.72%; 2025 (actual)
ROA: 2.33%; 2025 (actual)
Gross Margin: 67.16%; 2025 (actual)
Net Margin: 2.99%; 2025 (actual)
Total Assets: SEK 698,312.00K; 2025 (actual)
Net Income: SEK 14,689.00K; 2025 (actual)
Valuation: SEK 970,139.84K; 2025 (actual)
Stock Price: SEK 49.60; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	3.72%	5.4%	6.46%	7.1%	7.53%	7.3%
Sector average	103.09%	-4.7%	10.06%	9.79%	16.99%	21.11%
ROA	2.33%	3.63%	4.26%	4.58%	4.79%	4.67%
Sector average	-2.38%	-4.96%	-11.32%	-13.19%	-13.87%	-14.36%

Amounts in SEK (thousands); 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 W5 Solutions AB (publ)? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 698,312.00K	SEK 747,999.51K	SEK 815,141.81K	SEK 894,281.55K	SEK 970,631.51K	SEK 1,028,725.05K
Sector average	SEK 19,145,091.43K	SEK 20,092,558.69K	SEK 22,231,046.38K	SEK 25,423,776.52K	SEK 28,653,407.84K	SEK 31,315,204.43K

Net Income	SEK 14,689.00K	SEK 26,249.93K	SEK 33,310.61K	SEK 39,179.90K	SEK 44,675.70K	SEK 46,651.70K
Sector average	SEK 962,343.80K	SEK 1,005,543.35K	SEK 1,253,752.96K	SEK 1,471,950.86K	SEK 1,710,992.93K	SEK 1,833,046.31K

Valuation	SEK 970,139.84K	SEK 992,486.47K	SEK 1,013,209.76K	SEK 1,032,832.15K	SEK 1,051,549.57K	SEK 1,070,821.91K
Sector average	SEK 19,146,439.70K	SEK 26,182,431.48K	SEK 26,737,895.37K	SEK 27,294,343.93K	SEK 27,811,906.52K	SEK 28,326,838.62K

Stock Price	SEK 49.60	SEK 50.74	SEK 51.80	SEK 52.81	SEK 53.76	SEK 54.75
Sector average	SEK 111.99	SEK 97.72	SEK 99.72	SEK 102.25	SEK 104.49	SEK 106.55