W5 Solutions AB

W5 Solutions AB

SSTO:W5
24.40
SEK
-0.45
(-1.81%)
-0.22EPS
793.68MMarket Cap
Nov 05Next Earn
W5 Solutions AB
STO:W5
(Nasdaq Stockholm)

Recent

price

24.40

P/E

ratio

- -

div

yld

- -

ROIC.AI

2019
2020
2021
2022
2023
2024
2025
TTM
SEK
- -
11.4
11.73
13.32
26.59
25.69
29.3
38.68
Revenue per Share
- -
0.53
1.18
1.08
0.55
-1.25
0.88
-0.22
Basic EPS, GAAP
- -
0.63
1.47
-3.95
3.01
1
-1.45
0.76
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
1.12
1.78
5.68
11.32
21.06
20.97
26.91
31.33
Book Value per Share
1.02
1.71
4.84
9.09
-2.03
-0.32
8.56
-1.99
Tangible Book Value per Share
11
10
11
13
15
15
17
18
Basic Weighted Avg Shares
- -
114
134
168
394
388
492
683
Sales/Revenue/Turnover
- -
8.49
11.68
10.43
4.2
-5.32
8.16
2.34
Operating Margin (%)
- -
1
3
7
45
35
30
37
Depreciation Expense
- -
5
13
14
8
-19
15
-4
Net Income, GAAP
- -
22.35
12.23
19.11
34.72
- -
25.55
298.41
Effective Tax Rate (%)
- -
4.67
10.03
8.14
2.07
-4.85
2.99
-0.57
Profit Margin (%)
14
22
59
114
39
54
157
192
Working Capital
4
4
4
8
44
47
30
306
LT Debt
13
20
65
143
314
318
473
550
Total Equity
- -
34.43
27.97
12.36
3.16
- -
5.83
-4.66
Return on Invested Capital (%)
- -
27.04
29.48
12.6
3.4
- -
6.25
-1.77
Return on Capital (%)
- -
32.2
31.53
13.18
3.57
-5.95
3.72
-0.86
Return on Common Equity (%)

Capital Structure

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
36
52
54
LT Borrowings
6
6
234
LT Finance Leases
24
68
72
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
18
18
18
Market Capitalization
871
860
794

Working Capital

SEK

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
324
328
522
Cash, Cash Equivalents & STI
58
14
60
Accounts Receivable, Net
102
109
231
Inventories
118
142
184
Total Current Liabilities
167
184
330
Payables & Accruals
- -
- -
- -
ST Debt
36
52
54
Deferred Revenue
- -
- -
- -

Growth Rates

SEK

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
101.9%
48.76%
Free Cash Flow
- -
-150.16%
-261.54%
Net Income, GAAP
- -
-78.87%
-178.15%
Sales/Revenue/Turnover
- -
40.48%
26.8%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
93
97
65
128
388
2025
85
111
- -
215
492
2026
129
228
- -
- -
- -

Quarterly Earnings Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.35
-0.31
-0.52
-0.06
-1.25
2025
-0.27
-0.66
- -
1.82
0.88
2026
-0.12
-1.19
- -
- -
- -

Quarterly Dividends Per Share

SEK

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Business
W5 Solutions AB (publ) (W5.ST) develops and delivers advanced defence and security technology solutions, focusing on training, power, and integration for Swedish and international government agencies, defence contractors, and civil protection authorities. The company manufactures and supplies live fire training systems for defence, security, and sports and hunting applications; power solutions including batteries, chargers, and gensets; simulation products such as integrated simulators, components including handles, joysticks, sights, periscopes, dummy ammunition, displays, panels, seat replicas, I/O systems, and hardware emulators; shelters; and systems integration encompassing intercoms, radio accessories, communication systems, control, loading, motion platforms, and turnkey solutions; complemented by support services such as training, repair, and maintenance. Founded with industrial roots in 1940 and headquartered in Nacka, Sweden, W5 Solutions operates primarily in Europe, serving clients including the Swedish Armed Forces, FMV, KNDS, and international defence entities. Recent developments include the 2025 strategic acquisition of Box Modul AB for SEK 180 million to enhance shelter production, mobile control centres, and power capabilities with potential SEK 50 million earn-out; a SEK 36 million order for hybrid power systems; a SEK 57 million contract from KNDS for CV90 simulators; framework agreements up to SEK 40 million with FMV for thermal targets and SEK 48 million plus SEK 35 million option for training systems; alongside 2024 internal restructuring consolidating operations into three core business areas and a directed share issue to fund growth.