Loading...
XSTO
WAYS
Market cap33mUSD
Jul 15, Last price  
40.10SEK
1D
4.70%
1Q
53.05%
Jan 2017
320.81%
IPO
97.13%
Name

Waystream Group AB (publ)

Chart & Performance

D1W1MN
P/E
—
P/S
2.81
EPS
—
Div Yield, %
—
Shrs. gr., 5y
2.63%
Rev. gr., 5y
11.89%
Revenues
115m
+15.11%
45,235,17153,821,19256,601,00060,003,00080,302,00070,009,00065,662,00086,363,00091,596,000140,344,000100,036,000115,154,000
Net income
-12m
L+145.00%
710,1105,247,045227,000-519,000-7,656,000-24,942,0007,054,00011,672,00014,766,00020,557,000-4,813,000-11,792,000
CFO
15m
P
1,901,7439,010,8245,029,0001,049,0008,576,0003,378,00011,563,00011,179,00027,005,00010,095,000-17,993,00015,089,000
Dividend
Mar 23, 20230.75 SEK/sh
Earnings
Aug 13, 2025

Profile

Waystream Holding AB (publ) provides routers and switches that are used in the field of high-speed broadband service networks in Sweden. The company offers ASR 8000, MS 8000, and MS 7000, a hybrid architecture access switches for Internet, TV, wholesale capacity services, and private networks; and optical SFP and SFP+ modules accessories for telecom operators, service providers, and city networks that are used in optical connection and passive coaxial cables. It also provides technical support, training, and professional services. In addition, the company offers IPTV monitoring, point-to-point technology, and ZeroTouch automation solutions. The company was founded in 2001 and is headquartered in Kista, Sweden.
URL
https://www.waystream.com
IPO date
Nov 12, 2015
Employees
22
Domiciled in
SE
Incorporated in
SE

Valuation

Title
SEK in thousands, except ratios and share amounts
FYFYFYFYFYFYFYFYFYFY
2024‑122023‑122022‑122021‑122020‑122019‑122018‑122017‑122016‑122015‑12
Income
Revenues
115,154
15.11%
100,036
-28.72%
140,344
53.22%
Cost of revenue
61,404
37,473
58,413
Unusual Expense (Income)
NOPBT
53,750
62,563
81,931
NOPBT Margin
46.68%
62.54%
58.38%
Operating Taxes
(2,318)
(702)
5,645
Tax Rate
6.89%
NOPAT
56,068
63,265
76,286
Net income
(11,792)
145.00%
(4,813)
-123.41%
20,557
39.22%
Dividends
(6,052)
Dividend yield
2.75%
Proceeds from repurchase of equity
(74)
BB yield
0.01%
Debt
Debt current
11,170
12,835
2,008
Long-term debt
Deferred revenue
Other long-term liabilities
17,580
158
169
Net debt
6,099
10,031
(30,268)
Cash flow
Cash from operating activities
15,089
(17,993)
10,095
CAPEX
(9,117)
Cash from investing activities
(11,180)
(11,024)
(9,117)
Cash from financing activities
(1,665)
4,775
(52)
FCF
91,881
47,409
19,856
Balance
Cash
5,071
2,804
27,207
Long term investments
5,069
Excess cash
25,259
Stockholders' equity
807
807
27,965
Invested Capital
85,734
79,548
46,349
ROIC
67.85%
100.50%
164.39%
ROCE
62.69%
66.23%
111.19%
EV
Common stock shares outstanding
8,070
8,070
8,070
Price
16.68
-38.90%
27.30
-59.25%
67.00
178.01%
Market cap
134,604
-38.90%
220,305
-59.25%
540,674
178.01%
EV
140,703
230,336
510,406
EBITDA
60,205
69,033
88,539
EV/EBITDA
2.34
3.34
5.76
Interest
869
70
Interest/NOPBT
1.39%
0.09%