Ependion is forecast to grow earnings and revenue by 25.8% and 10.3% per annum respectively. EPS is expected to grow by 23.5% per annum. Return on equity is forecast to be 13.9% in 3 years.
Key information
25.8%
Earnings growth rate
23.50%
EPS growth rate
Electronic earnings growth
34.8%
Revenue growth rate
10.3%
Future return on equity
13.90%
Analyst coverage
Low
Last updated
29 Apr 2026
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
DB:TW4 - Analysts future estimates and past financials data (SEK Millions)
Date
Revenue
Earnings
Free Cash Flow
Cash from Op
Avg. No. Analysts
12/31/2028
3,042
319
284
443
3
12/31/2027
2,787
266
265
422
3
12/31/2026
2,524
197
169
314
2
3/31/2026
2,284
155
197
372
N/A
12/31/2025
2,232
147
194
375
N/A
9/30/2025
2,228
138
207
402
N/A
6/30/2025
2,177
129
235
445
N/A
3/31/2025
2,205
139
234
455
N/A
12/31/2024
2,258
158
235
460
N/A
9/30/2024
2,270
157
264
473
N/A
6/30/2024
2,396
178
222
421
N/A
3/31/2024
2,446
196
191
378
N/A
12/31/2023
2,471
201
161
335
N/A
9/30/2023
2,469
218
111
267
N/A
6/30/2023
2,417
216
118
261
N/A
3/31/2023
2,312
186
68
197
N/A
12/31/2022
2,128
146
80
201
N/A
9/30/2022
2,006
106
152
152
N/A
6/30/2022
1,851
76
-41
94
N/A
3/31/2022
1,708
50
-16
86
N/A
12/31/2021
1,619
36
9
85
N/A
9/30/2021
1,503
13
-78
105
N/A
6/30/2021
1,426
-7
47
129
N/A
3/31/2021
1,393
-9
82
164
N/A
12/31/2020
1,438
-6
112
194
N/A
9/30/2020
1,503
19
177
213
N/A
6/30/2020
1,559
36
141
238
N/A
3/31/2020
1,583
50
140
209
N/A
12/31/2019
1,559
65
N/A
183
N/A
9/30/2019
1,525
65
N/A
135
N/A
6/30/2019
1,472
57
N/A
111
N/A
3/31/2019
1,451
54
N/A
134
N/A
12/31/2018
1,417
44
N/A
109
N/A
9/30/2018
1,359
30
N/A
121
N/A
6/30/2018
1,309
17
N/A
84
N/A
3/31/2018
1,252
7
N/A
59
N/A
12/31/2017
1,206
-7
N/A
48
N/A
9/30/2017
1,170
-15
N/A
23
N/A
6/30/2017
1,152
-85
N/A
24
N/A
3/31/2017
1,131
-89
N/A
16
N/A
12/31/2016
1,122
-126
N/A
9
N/A
9/30/2016
1,168
-130
N/A
10
N/A
6/30/2016
1,219
-49
N/A
40
N/A
3/31/2016
1,303
-33
N/A
38
N/A
12/31/2015
1,375
24
N/A
85
N/A
9/30/2015
1,407
45
N/A
124
N/A
6/30/2015
1,419
45
N/A
104
N/A
Analyst Future Growth Forecasts
Earnings vs Savings Rate: TW4's forecast earnings growth (25.8% per year) is above the savings rate (1.9%).
Earnings vs Market: TW4's earnings (25.8% per year) are forecast to grow faster than the German market (17% per year).
High Growth Earnings: TW4's earnings are expected to grow significantly over the next 3 years.
Revenue vs Market: TW4's revenue (10.3% per year) is forecast to grow faster than the German market (6.6% per year).
High Growth Revenue: TW4's revenue (10.3% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: TW4's Return on Equity is forecast to be low in 3 years time (13.9%).
Discover growth companies
7D
1Y
7D
1Y
7D
1Y
Company Analysis and Financial Data Status
Data
Last Updated (UTC time)
Company Analysis
2026/06/17 13:09
End of Day Share Price
2026/06/17 00:00
Earnings
2026/03/31
Annual Earnings
2025/12/31
Data Sources
The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.
* Example for US securities, for non-US equivalent regulatory forms and sources are used.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.
Analysis Model and Snowflake
Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.
Learn about the world class team who designed and built the Simply Wall St analysis model.
Industry and Sector Metrics
Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.
Analyst Sources
Ependion AB is covered by 3 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.