Need an investment idea? Check out Popular Stocks and S2O Stock Screener.

Market Price

6.67 

0.06 0.9%

as of Jun 02 '23

52 Week Range:

6.21 19.89


Stock Analyzer Tutorials

S2O Stock Analyzer - General Info

General Info


type: video (mp4); length: 3:30

Demonstrates how to use Stock Analyzer, shows how to analyze a stock and explains in detail "General Info" section of the Stock Analyzer result page.

S2O Stock Analyzer - Financial Statements

Financial Statements


type: video (mp4); length: 5:10

Explains information presented in the Financial Statements section of the S2O Stock Analyzer: financial statements charts, absolute values and growth rates.

S2O Stock Analyzer - Growth Grade and Financial Ratios

Growth Grade and Financial Ratios


type: video (mp4); length: 5:09

Demonstrates how to use Growth Grade & Financial Ratios section; shows the difference between historical and year-over-year Growth Grade on the real life example.

S2O Stock Analyzer - Value Price

Value Price


type: video (mp4); length: 6:03

Demonstrates how to use Value Price (intrinsic value) and the Graham Number, MOS (margin of safety) and IRT - Investment Recovery Time; explains 3 different projection models used to compute value price - pessimistic, moderate and optimistic.

S2O Stock Analyzer - Price Charts

Price Charts


type: video (mp4); length: 8:34

Demonstrates basic rules of how to read a candlestick chart, long and short term moving averages, stochastic, MACD and relative strength (RS) charts. Explains how bull or bear market condition is computed.

General Info

New Wave Group AB (publ) designs, acquires, and develops brands and products in the corporate, sports, gifts, and home furnishings sectors in Sweden, the United States, Central Europe, rest of Nordiac countries, Southern Europe, and internationally. The company operates through segments: Corporate, Sports & Leisure, and Gifts & Home Furnishings. The Corporate segment offers promo wear products, such as clothes for printing and embroidery, as well as leisure, work, and sports clothes; promotional gifts, including pens, power banks, gift cards, bags, bed linens, and towels; and a range of work wear products comprising underwear, outer garments, reflective clothing, flame protective, and accessories for professional categories, which consist of construction and installation workers, painters and plasterers, transport and service, and hotel and restaurant workers. This segment offers its products under the D.A.D Sportswear, Hurricane, No Problems, BAGSFIRST, James Harvest Sportswear, Jingham, Mac One, Printer, Cottover, Clique, d-vice, Queen Anne, Toppoint, Grizzly, J. Harvest & Frost, Jobman, Graphix, Derby of Sweden, and ProJob brands. The Sports & Leisure segment provides clothes and shoes for sports, golf, hunting, fishing, shoe, and fashion trade under the Cutter & Buck, ANNIKA, Craft, Clique, AHEAD, Kate Lord, Paris Glove, Auclair, Laurentide, Seger, Termo Original, PAX, Marstrand, Sköna Marie, and Speedo brands. The Gifts & Home Furnishings segment offers gifts and home furnishing products under the Orrefors, Kosta Förlag, Lord Nelson Victory, Lord Nelson, Orrefors Hunting, Orrefors Jernverk, Nightingale, Queen Anne, Kosta Linnewäfveri, Kosta Boda, Kosta Boda Art Hotel, Kosta Lodge, ByOn, Victorian, VAKINME, and Sagaform brands. New Wave Group AB (publ) was incorporated in 1989 and is headquartered in Gothenburg, Sweden.

Financial Statements

The charts below show selected Annual and Quarterly Financial Data.

The purpose of these charts is to discover long and short term change dynamics. When numbers are growing year after year in the annual statements chart, the business become stronger and stronger and this is a good sign.

Quarterly Data Chart can be used to do a short term analysis. It makes sense to pay attention to the quarterly dynamics and do not wait for the next yearly statement. We should be alerted if we see that quarterly numbers are going down.

You can check "Annual Financial Statements" and "Quarterly Financial Statements" sections for exact numbers and growth rates.

Annual Statements

On a charts below the Line shows absolute values and the Bar chart shows Year-Over-Year Growth Rate for selected financial statement item. A consistent GROWTH is generally considered necessary to fund future growth from within a business.
NOTE: Growth Rate is not provided if either the latest period or the year-ago period contains a net loss. (source: WSJ Digest of Earnings)
TIP! move your mouse pointer over bar or a circle on any chart below to see details.

Financial Statements

Income Statement



 

Cash Flow Statement



 

Balance Sheet



 

Liquidity Ratios

Current Ratio


 

Current Ratio measures the ability to meet short term obligations. Generally accepted standard is 2 (current assets should be 2 times or 200% of current liabilities).

Quick Ratio


 

Measures immediate liquidity or the cash available to cover immediate liabilities. A safe margin would be at least 1 (100%).

Financial Leverage


 

Defined as total assets divided by total shareholders' equity. The higher the ratio, the more debt a company uses in its capital structure.

Profitability Ratios

ROA


 

Return on Assets (ROA) measures the income (profit) that is generated by the use of the assets of the business.

ROE


 

Return on Equity (ROE) is a measure of profitability that calculates how many dollars of profit a company generates with each dollar of shareholders equity. ROE is sometimes called "return on net worth."

ROIC


 

The Return on Invested Capital (ROIC) measure gives a sense of how well a company is using its money to generate returns. Some investors use this figure as a final evaluation to determine whether or not to invest in a company.

Annual Statements

Item Name Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Equity (BVPS) 3.37
3.17
3.28
3.49
4.06
4.14
4.31
4.75
5.37
5.77
6.53
growth rate -5.9% 3.5% 6.4% 16.3% 2.0% 4.1% 10.2% 13.1% 7.5% 13.2%
Earnings BIT 294.90
257.50
233.10
388.60
463.60
471.50
535.70
472.90
941.60
growth rate -12.7% -9.5% 66.7% 19.3% 1.7% 13.6% -11.7% 99.1%
Avg.PE 13.78
13.66
8.10
9.82
9.82
9.82
9.82
growth rate -0.9% -40.7% 21.2% 0.0% 0.0% 0.0%
ROA 4.35
0.12
4.32
3.73
2.68
4.89
6.01
5.58
4.86
4.68
10.22
growth rate -97.2% 3,500.0% -13.7% -28.2% 82.5% 22.9% -7.2% -12.9% -3.7% 118.4%
ROE 9.97
0.27
9.33
7.89
5.89
10.45
12.20
11.32
10.48
9.62
18.08
growth rate -97.3% 3,355.6% -15.4% -25.4% 77.4% 16.8% -7.2% -7.4% -8.2% 87.9%
ROIC 6.34
1.25
6.41
5.23
4.29
6.92
8.24
7.57
6.79
6.31
13.28
growth rate -80.3% 412.8% -18.4% -18.0% 61.3% 19.1% -8.1% -10.3% -7.1% 110.5%
Cur. Ratio 4.55
4.19
4.37
4.89
3.59
3.95
3.92
2.91
3.23
3.48
2.72
growth rate -7.9% 4.3% 11.9% -26.6% 10.0% -0.8% -25.8% 11.0% 7.7% -21.8%
Quick Ratio 1.45
1.66
1.86
1.75
1.11
1.31
1.30
0.90
0.99
1.15
1.00
growth rate 14.5% 12.1% -5.9% -36.6% 18.0% -0.8% -30.8% 10.0% 16.2% -13.0%
Leverage 2.32
2.29
2.03
2.19
2.20
2.08
1.98
2.07
2.24
1.88
1.68
growth rate -1.3% -11.4% 7.9% 0.5% -5.5% -4.8% 4.6% 8.2% -16.1% -10.6%
Balance Sheet Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Acct.Receivable 856.00
885.10
967.00
888.70
997.40
1,074.00
1,225.50
1,321.80
1,136.90
1,466.00
growth rate 3.4% 9.3% -8.1% 12.2% 7.7% 14.1% 7.9% -14.0% 29.0%
Acct.Payable 238.00
229.00
323.90
368.60
492.50
536.70
752.20
623.20
543.60
926.10
growth rate -3.8% 41.4% 13.8% 33.6% 9.0% 40.2% -17.2% -12.8% 70.4%
Cur.Assets 2,780.00
2,568.80
3,398.80
3,555.90
3,776.50
3,988.60
4,840.80
5,290.40
4,385.90
4,783.60
growth rate -7.6% 32.3% 4.6% 6.2% 5.6% 21.4% 9.3% -17.1% 9.1%
Total Assets 4,441.00
4,221.50
5,236.60
5,478.70
5,824.20
5,953.10
7,061.40
8,394.30
7,216.70
7,660.60
growth rate -4.9% 24.1% 4.6% 6.3% 2.2% 18.6% 18.9% -14.0% 6.2%
Cash 230.00
185.10
216.00
165.50
218.90
202.40
312.20
351.30
325.10
327.90
growth rate -19.5% 16.7% -23.4% 32.3% -7.5% 54.3% 12.5% -7.5% 0.9%
Inventory 1,645.00
1,449.10
2,162.10
2,447.80
2,496.40
2,643.40
3,230.90
3,557.90
2,883.00
2,937.60
growth rate -11.9% 49.2% 13.2% 2.0% 5.9% 22.2% 10.1% -19.0% 1.9%
Cur.Liabilities 664.00
587.30
695.50
989.20
957.20
1,018.00
1,665.60
1,640.30
1,262.10
1,761.40
growth rate -11.6% 18.4% 42.2% -3.2% 6.4% 63.6% -1.5% -23.1% 39.6%
Liabilities 2,483.00
2,118.70
2,831.50
2,965.10
3,007.00
2,923.90
3,627.30
4,623.70
3,361.20
3,093.00
growth rate -14.7% 33.6% 4.7% 1.4% -2.8% 24.1% 27.5% -27.3% -8.0%
LT Debt 1,670.00
1,375.40
1,961.10
1,805.20
1,864.50
1,757.50
1,795.50
2,128.40
1,297.50
588.40
growth rate -17.6% 42.6% -8.0% 3.3% -5.7% 2.2% 18.5% -39.0% -54.7%
Equity 2,078.90
2,386.50
2,491.60
2,794.60
3,006.60
3,414.90
3,754.30
3,845.00
4,566.70
growth rate 14.8% 4.4% 12.2% 7.6% 13.6% 9.9% 2.4% 18.8%
Common Shares 67.00
66.00
66.00
66.00
66.00
66.00
66.00
199.00
199.00
199.00
199.00
growth rate -1.5% 0.0% 0.0% 0.0% 0.0% 0.0% 201.5% 0.0% 0.0% 0.0%
Cash Flow Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Capital Expenditures 54.00
26.80
48.40
108.70
77.10
86.90
147.10
124.70
44.70
105.30
growth rate -50.4% 80.6% 124.6% -29.1% 12.7% 69.3% -15.2% -64.2% 135.6%
Cash Dividends 66.30
66.30
66.30
66.30
89.60
112.80
132.70
265.40
265.40
growth rate 0.0% 0.0% 0.0% 35.1% 25.9% 17.6% 100.0% 0.0%
Cash From OA 341.00
358.50
-284.20
129.50
448.90
207.80
222.60
99.50
1,206.60
1,207.40
growth rate 5.1% -100.0% 100.0% 246.6% -53.7% 7.1% -55.3% 1,112.7% 0.1%
FCF per Share -0.14
0.50
0.61
-0.11
-0.68
0.72
0.39
0.03
-0.23
1.28
1.85
growth rate 100.0% 22.0% -100.0% 0.0% 100.0% -45.8% -92.3% -100.0% 100.0% 44.5%
FCF -4.00
282.00
308.00
-354.00
16.00
361.00
92.00
60.00
-46.00
1,150.00
1,083.00
growth rate 100.0% 9.2% -100.0% 100.0% 2,156.3% -74.5% -34.8% -100.0% 100.0% -5.8%
Income Statement Dec '11 Dec '12 Dec '13 Dec '14 Dec '15 Dec '16 Dec '17 Dec '18 Dec '19 Dec '20 Dec '21
Sales 4,280.00
4,047.40
4,273.60
4,964.70
5,237.10
5,597.30
6,290.60
6,903.50
6,098.80
6,718.60
growth rate -5.4% 5.6% 16.2% 5.5% 6.9% 12.4% 9.7% -11.7% 10.2%
Op.Income 6.00
294.90
257.50
233.10
388.60
463.60
471.50
535.70
472.90
941.60
growth rate 4,815.0% -12.7% -9.5% 66.7% 19.3% 1.7% 13.6% -11.7% 99.1%
IBT 234.50
208.00
180.90
340.30
417.20
441.80
466.70
481.00
962.90
growth rate -11.3% -13.0% 88.1% 22.6% 5.9% 5.6% 3.1% 100.2%
Net Income 6.00
187.20
176.20
143.60
276.10
354.00
363.40
375.50
365.50
760.30
growth rate 3,020.0% -5.9% -18.5% 92.3% 28.2% 2.7% 3.3% -2.7% 108.0%
EPS 2.94
0.08
2.82
2.66
2.16
4.16
5.34
5.48
5.66
5.51
11.46
growth rate -97.3% 3,425.0% -5.7% -18.8% 92.6% 28.4% 2.6% 3.3% -2.7% 108.0%
Gross Profit 1,973.00
1,870.40
1,952.60
2,238.60
2,410.20
2,579.20
2,931.20
3,202.50
2,637.30
3,229.30
growth rate -5.2% 4.4% 14.7% 7.7% 7.0% 13.7% 9.3% -17.7% 22.5%

Quarterly Statements

Item Name Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Earnings BIT 193.20
263.00
385.30
220.90
366.10
growth rate 36.1% 46.5% -42.7% 65.7%
Balance Sheet Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Acct.Receivable 1,073.20
1,247.60
1,466.00
1,281.80
1,461.30
growth rate 16.3% 17.5% -12.6% 14.0%
Acct.Payable 586.10
841.90
926.10
810.50
998.00
growth rate 43.6% 10.0% -12.5% 23.1%
Cur.Assets 4,304.80
4,568.60
4,783.60
4,837.60
5,476.50
growth rate 6.1% 4.7% 1.1% 13.2%
Total Assets 7,128.10
7,415.90
7,660.60
7,744.10
8,524.80
growth rate 4.0% 3.3% 1.1% 10.1%
Cash 405.80
311.00
327.90
298.60
305.50
growth rate -23.4% 5.4% -8.9% 2.3%
Inventory 2,777.40
2,965.30
2,937.60
3,200.00
3,650.70
growth rate 6.8% -0.9% 8.9% 14.1%
Cur.Liabilities 1,252.60
1,566.70
1,761.40
1,603.90
1,879.90
growth rate 25.1% 12.4% -8.9% 17.2%
Liabilities 2,932.30
2,963.60
3,093.00
2,952.50
3,496.80
growth rate 1.1% 4.4% -4.5% 18.4%
LT Debt 1,514.40
1,231.50
588.40
1,177.20
1,436.20
growth rate -18.7% -52.2% 100.1% 22.0%
Equity 4,186.90
4,444.30
4,566.70
4,790.80
5,026.80
growth rate 6.2% 2.8% 4.9% 4.9%
Common Shares 199.00
199.00
199.00
199.00
199.00
growth rate 0.0% 0.0% 0.0% 0.0%
Cash Flow Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Capital Expenditures 23.00
30.90
36.90
22.60
60.30
growth rate 34.4% 19.4% -38.8% 166.8%
Cash Dividends 265.40
265.40
265.40
282.00
282.00
growth rate 0.0% 0.0% 6.3% 0.0%
Cash From OA 185.30
241.80
413.20
5.20
68.10
growth rate 30.5% 70.9% -98.7% 1,209.6%
FCF 162.30
210.90
376.30
-17.40
7.80
growth rate 29.9% 78.4% -100.0% 100.0%
Income Statement Jun '21 Sep '21 Dec '21 Mar '22 Jun '22
Sales 1,486.80
1,663.50
2,306.70
1,774.90
2,019.20
growth rate 11.9% 38.7% -23.1% 13.8%
Op.Income 193.20
263.00
385.30
220.90
366.10
growth rate 36.1% 46.5% -42.7% 65.7%
IBT 232.00
250.10
393.40
199.50
340.50
growth rate 7.8% 57.3% -49.3% 70.7%
Net Income 188.50
197.10
305.90
153.50
264.90
growth rate 4.6% 55.2% -49.8% 72.6%
Gross Profit 717.60
803.10
1,103.40
843.30
1,029.40
growth rate 11.9% 37.4% -23.6% 22.1%

Growth Grade & Financial Ratios

All financial ratios below are calculated based on latest annual statements available and present the most up to date snapshot of a company finances.

Growth Grade

Historical Growth Grade:

B (75.97)

YOY Growth Grade:

D (38.20)

Click on buttons above for detailed yearly growth rates.

Market Ratios

Profitability Ratios

Liquidity Ratios

Efficiency Ratios

Value Price

PE and EPS

Historical Current Forward
PE 31.82 11.27
EPS / Growth 0.59

Value Price & Investment Recovery Time

Read more about Stock2Own value price in Stock Market: Fundamental Analysis.

Equity Growth Rate: 11.4%

Estimates Pessimistic Moderate Optimistic My Numbers
Rate of Return 15.0%
MOS Price % 50 %
Future EPS Growth 11.4% 11.4% 11.4%
Future PE 0.01 18.22 18.22
Future EPS 1.74 1.74 1.74
Value Price
MOS %
0.00
-99.9%
7.85
17.7%
7.85
17.7%
MOS Price 0.00 3.93 3.93
IRT 7.10 7.10 7.10

Graham Number:

NOTE: The Graham Number applies only to certain types of stocks in combination with a number of other criteria.

Read more about Graham Number in Stock Market: Fundamental Analysis.

Price Chart

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.

Risk / Reward Ratios

The functionality you are trying to reach is available to registered users only.

Login to your account or Register Now if you are not registered yet. Registration is FREE and will take only a minute.