Stock Scorer
Stock Board CompareNew Screen
Donate
…
Report Measures Companies
Sign in

These figures are from 2024-12-31. Nothing newer has been filed for New Wave Group AB in the 21 months since, so the score below is built on that year and not on the company as it stands today. Everything here is still the company's own filing, unchanged — every figure against the element it came from.

New Wave Group AB (NEWA-B.ST)

No price history is stored for NEWA-B.ST, so there is no chart to draw. Every figure below is read from the filings and does not depend on one.

Financials Annual

Figures
Revenue Gross Profit Operating Income Cost of Revenue Operating Cash Flow Free Cash Flow Net Income

A share count and earnings a share are not here: neither is money, so neither can share this axis. Both have their own panel on All charts.

All charts ›

New Wave Group AB reported revenue of 9.5B SEK for the year ending 31 December 2024, up 0.2% from 9.5B a year earlier. Every figure, period by period ›

FY20 — Revenue: 6.1B FY20 — Operating Cash Flow: 1.2B FY20 — Free Cash Flow: 1.2B FY20 — Net Income: 363M FY21 — Revenue: 67.2B FY21 — Operating Cash Flow: 12.1B FY21 — Free Cash Flow: 11B FY21 — Net Income: 760M FY22 — Revenue: 88.4B FY22 — Operating Cash Flow: -3.6B FY22 — Free Cash Flow: -4.8B FY22 — Net Income: 1.2B FY23 — Revenue: 9.5B FY23 — Operating Cash Flow: 963.8M FY23 — Free Cash Flow: 743.5M FY23 — Net Income: 1.1B FY24 — Revenue: 9.5B FY24 — Operating Cash Flow: 1.3B FY24 — Free Cash Flow: 994.9M FY24 — Net Income: 880M 0 20B 40B 60B 80B 100B
FY20 FY21 FY22 FY23 FY24
Revenue Operating Cash Flow Free Cash Flow Net Income

How it scores

For a valuation multiple, the low end is the good end.

Quality

How much of the revenue is really kept — and what did it take to earn it?

4.8
SBC / sales 0.0%
Capex / sales 3.0%
Accruals -3.5%
OCF / EBIT 1.0×
DSO 61.2 days
Gross margin 49.4%
Asset turnover 0.84×
ROCE 13.2%
Profit margin 9.2%
OCF margin 13.4%
OE margin 10.4%
Oper. margin 13.2%
Adj. EBITDA margin 13.2%
FCF margin 10.4%
ROA 7.8%
ROIC 11.3%
ROE 12.2%

17 of 19 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Valuation

What does the price ask for what the company earns, owns and pays out?

0.5

0 of 12 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Durability

How predictable is the revenue, and how much of it is already committed?

2.9
Gross margin stability across years 2.5 pp
Cash-flow margin stability 8.5 pp
Revenue growth in the worst year on record -89.2%

3 of 7 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Resilience

Can the balance sheet absorb a bad year?

7.0
Current ratio 4.4×
Retained / assets 49.9%
Equity / Assets 63.7%
Net debt / Eq 0.22×
Debt / Eq 0.3×
Debt payback 1.6 yr
F-score 5.6 pts
Interest cover 9.2×
Quick ratio 1.4×
Cash / Debt 0.25×
Payout 52.8%

12 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

Growth

Is the business getting bigger, and is it getting more profitable?

2.3
Operating margin trend 1.1
EBIT CAGR +23.3%
Div. growth +7.7%
Sales CAGR 4Y +11.8%
EPS CAGR 4Y +4.7%
Sales/sh Y/Y +0.17%
EPS Y/Y -21.4%
Gross profit Y/Y -1.6%
EBIT Y/Y -20.0%
Most recent margin move -3.3

10 of 13 counted in the score. The rest are measures this model does not include here, or figures these filings do not carry — switch any of them on and the score changes.

A measure absent from a block could not be computed from this company's filings. It is left out rather than scored as though it were bad, and the dimension is averaged over what remains. A score is measured against a fixed scale this model states; the bar is measured against the other companies, so the two can disagree — and where they do, that disagreement is the more interesting figure.