Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
15.78%
2.16%
1.57%
1.54%
1.62%
1.72%
1.84%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
7.91%
1.17%
0.91%
0.89%
0.93%
0.97%
1.02%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Waystream Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-4.52%
-35.58%
Gross Margin
59.97%
58.11%
58.11%
58.11%
58.11%
58.11%
58.11%
Net Margin
7.52%
1.33%
1.1%
1.05%
1.07%
1.08%
1.1%
Total Assets
SEK 147,148.00K
SEK 164,437.00K
SEK 165,740.98K
SEK 169,655.08K
SEK 175,122.29K
SEK 181,223.41K
SEK 188,183.60K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
SEK 10,296.00K
SEK 1,818.53K
SEK 1,500.88K
SEK 1,489.95K
SEK 1,600.66K
SEK 1,725.45K
SEK 1,875.79K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 338,805.77K
SEK 345,022.74K
SEK 351,697.53K
SEK 358,424.10K
SEK 365,169.70K
SEK 371,862.37K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 40.80
SEK 41.55
SEK 42.35
SEK 43.16
SEK 43.97
SEK 44.78
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Waystream Holding AB (publ) (WAYS.ST) Financial Forecast | Equlion
