Subscribe

Uswe Sports AB (publ) (USWE.ST)

SEK11.20 +0.10 (+0.90%)
SE STO Consumer Cyclical Leisure
Address Bronsåldersgatan 1 213 76
Malmö, SE
CEO Jacob Westerberg
Website uswe.com
IPO 2021-06-24
ISIN SE0015949771

Explore sections of this company profile

Description

Uswe Sports AB (publ) engages in the develops and produces outdoor equipment for the sports and outdoor market in North America, rest of Europe, Sweden, and internationally. The company offers hydration packs, daypacks, vests, protector packs, waist packs, bikepacking bags, and hydration accessories, as well as accessories; jerseys, bibs and shorts, pants, jackets, vests, and gloves and socks; gear packs and trolleys; and merch and body products. It also provides clothing products, including shirts, shorts, and sleeves. The company offers its products for various sports activities, such as mountain biking, motorsport, skiing, and trail running. It sells its products through its website and amazon. Uswe Sports AB (publ) was incorporated in 1999 and is headquartered in Malmö, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK11.20 +0.10 (+0.90%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2.4K
Beta
-0.19
Float Shares
4.10M
Free Float %
57.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-3.17% +0.83% +0.83% +18.45% -17.57% -14.08% +22.00% -26.95% -67.20% -67.20% -67.20%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
11.20
DCF (Levered) 202.82 +1,710.9%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Quality scores
Altman Z-Score
2.17
Grey zone
Piotroski F-Score
3 / 9
Average
MOAT Score
2 / 10
No MOAT
Composite Rating
C
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
3 / 5
Medium
P/E Score
1 / 5
Low
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • ✓
    Revenue growth Leisure: +7.6%
    +8.9% ★ Q1'26: -14.2% (vs Q1'25)
  • ✗
    EPS growth Leisure: +13.2%
    +84.0% ★ Q1'26: +131.7% (vs Q1'25)
  • ✓
    FCF margin FCF growth · Leisure: +30.4%
    +13.9% Q1'26: +18.1% (vs Q1'25)
  • ✗
    EBIT margin Leisure: +11.0%
    0.0% Q1'26: -1.2% (vs Q1'25)
  • ✗
    ROIC Leisure: +6.9%
    -0.1% Q1'26: -2.2% (vs Q1'25)
  • ✗
    Share dilution Leisure: +0.0%
    +5.9% Q1'26: +0.0% (vs Q1'25)
  • ✓
    Debt / EBITDA Net debt/EBITDA · Leisure: -0.39×
    0.53× Q1'26: 0.58× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
▶ WACC components (optional)
Ke (Cost of Equity) = Rf + β (-0.20) × ERP
WACC = 96% × Ke + 4% × Kd (18.3%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
—
Current price: 11.20
Enterprise Value: — Equity Value: — Terminal Value: — TV as % of EV: —

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Mar 2022
actual 		Mar 2023
actual 		Mar 2024
actual 		Mar 2025
actual 		Mar 2026
1 Rev. Ana.
1 EPS Ana. 		Mar 2027
1 Rev. Ana.
1 EPS Ana. 		Mar 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
82.83M
est: 95.18M (-13.0%)
94.56M
est: 112.51M (-16.0%)
113.91M
est: 155.11M (-26.6%)
124.13M
est: 119.60M (+3.8%)
142.60M
142.60M – 142.60M
+19.2% YoY
165.75M
165.75M – 165.75M
+16.2% YoY
192.27M
192.27M – 192.27M
+16.0% YoY
EBITDA
7.44M
est: -1.86M (+501.1%)
-16.98M
est: -2.19M (-674.5%)
1.33M
est: -3.02M (+144.1%)
-5.65M
est: 8.69M (-165.0%)
10.36M
10.36M – 10.36M
+19.2% YoY
12.04M
12.04M – 12.04M
+16.2% YoY
13.97M
13.97M – 13.97M
+16.0% YoY
EBIT
5.83M
est: -5.60M (+204.1%)
-20.37M
est: -6.62M (-207.8%)
-6.56M
est: -9.12M (+28.1%)
-13.88M
est: -7.53M (-84.3%)
-8.98M
-8.98M – -8.98M
-19.2% YoY
-10.44M
-10.44M – -10.44M
-16.2% YoY
-12.10M
-12.10M – -12.10M
-16.0% YoY
Net Income
4.50M
est: 7.21M (-37.6%)
-16.68M
est: -7.55M (-120.9%)
-7.89M
est: 11.73M (-167.2%)
-14.37M
est: -9.49M (-51.4%)
-1.57M
-1.57M – -1.57M
+83.5% YoY
5.99M
5.99M – 5.99M
+481.8% YoY
10.56M
10.56M – 10.56M
+76.2% YoY
SGA
26.42M
est: 38.82M (-31.9%)
71.85M
est: 45.88M (+56.6%)
67.51M
est: 63.26M (+6.7%)
—
est: 39.98M (-100.0%)
47.67M
47.67M – 47.67M
+19.2% YoY
55.41M
55.41M – 55.41M
+16.2% YoY
64.27M
64.27M – 64.27M
+16.0% YoY
EPS
1.28
est: 1.07 (+19.6%)
-3.77
est: -1.12 (-236.6%)
-1.74
est: 1.74 (-200.0%)
-2.13
est: -1.33 (-60.2%)
-0.22
-0.22 – -0.22
+83.5% YoY
0.84
0.84 – 0.84
+481.8% YoY
1.48
1.48 – 1.48
+76.2% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-28 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-27 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-26 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-25 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-22 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-21 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-20 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-18 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-13 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-12 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-11 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-08 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-07 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-06 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-05 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-05-04 C 2/5 1/5 1/5 1/5 3/5 1/5 3/5
2026-04-30 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-29 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-28 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-27 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-24 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-23 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-22 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-20 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-17 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5
2026-04-16 C- 1/5 1/5 1/5 1/5 2/5 1/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
16.93M
OE per share TTM
2.37
Owner's Yield
19.45%
Maintenance CapEx ratio
8.41%
Maint CapEx / Avg PPE
0.8%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
—
Total invested
—
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-1.7K
Shares Outstanding
7.14M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Carl-Fredrik Streiby Chief Financial Officer & Vice President — male
Jacob Westerberg President, Chief Executive Officer & MD — male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits

Related companies

Largest companies in Leisure