stockrow
Friday 6 November 2026
Export SWVL’s income statement to Excel — free account
Swvl Holdings Corp.
SWVL Industrials Railroads
Swvl Holdings Corp.’s revenue for fiscal 2025 (year ended December 2025) was $24.2 million, up 40.5% from fiscal 2024.
3.94
0.02
−0.51%
Follow SWVL
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | 17 | 26 | 44 | 23 | 17 | 24 | — | +6.9% | — | — | — | — | |
| Gross margin, % | — | — | — | — | (52.57) | (22.63) | 1.17 | 17.99 | 21.15 | 18.04 | — | +70.6 pt | ||||||
| EBT | — | — | — | — | (33) | (134) | (102) | 13 | (11) | 1 | 2 | n/m | ||||||
| EBT margin, % | — | — | — | — | (189.93) | (523.42) | (231.24) | 57.29 | (64.30) | 6.08 | 0.00 | +196.0 pt | ||||||
| Net income | — | 0 | — | — | (33) | (141) | (127) | 3 | (10) | 1 | (121) | n/m | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | 7,869.23 | 7.49 | 6.50 | 3.37 | 1.99 | 2.27 | 0.00 | (80.4%) | |||||
| Earnings | — | — | — | — | (13,438.16) | (41.43) | (18.21) | 0.45 | (1.19) | 0.12 | (7.49) | n/m | ||||||
| Cash flow | — | — | — | — | (13,884.50) | (18.20) | (17.34) | (1.34) | (0.41) | (0.20) | 0.00 | (89.2%) | ||||||
| Capex | — | — | — | — | (96.82) | (0.09) | (0.37) | (0.04) | 0.00 | 0.00 | 0.00 | (89.9%) | ||||||
| Free cash flow | — | — | — | — | (13,981.32) | (18.30) | (17.71) | (1.38) | (0.41) | (0.20) | 0.00 | (89.2%) | ||||||
| Book value | — | — | — | — | 8,368.32 | (26.29) | 0.39 | 0.87 | (0.08) | 0.28 | 0.00 | (87.3%) | ||||||
| Shares, m | — | — | — | — | 0 | 3 | 7 | 7 | 9 | 11 | 3 | +445.9% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | |||||
| P/S | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| P/B | — | — | — | — | 23.28 | 1.45 | 0.48 | 1.63 | 0.00 | 13.80 | 8.75 | 6.8 | ||||||
| EV/Sales | — | — | — | — | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.0 | ||||||
| EV/FCF | — | — | — | — | 0.00 | (7.95) | (0.07) | (0.07) | (0.24) | (0.05) | (0.19) | (1.4) | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | (31) | (62) | (118) | (9) | (4) | (2) | (102) | (41.2%) | |||||
| Capex | — | — | — | — | 0 | 0 | (2) | 0 | — | 0 | (2) | (45.2%) | ||||||
| Free cash flow | — | — | — | — | (31) | (62) | (120) | (9) | (4) | (2) | (104) | (41.3%) | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | 8 | (110) | (22) | 1 | (2) | 1 | 0 | (34.5%) | |||||
| Net debt | — | — | — | — | (10) | 58 | 0 | (2) | (5) | (3) | (1) | (18.8%) | ||||||
| Shareholders’ equity | — | — | — | — | 18 | (90) | 3 | 6 | (1) | 3 | 2 | (30.7%) | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | (240.14) | (336.32) | (199.48) | 7.70 | (54.04) | 7.21 | 0.00 | +247.4 pt | |||||
| ROIC | — | — | — | — | (238.34) | 0.00 | (1,869.31) | 199.19 | 0.00 | 0.00 | 0.00 | +238.3 pt | ||||||
| ROE | — | — | — | — | 0.00 | 396.53 | 267.47 | 71.55 | (395.60) | 116.30 | 0.00 | +116.3 pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | 606 | 203 | 312 | 284 | 324 | — | (14.5%) | |||||
| Revenue/emp, $m | — | — | — | — | 0.00 | 0.04 | 0.22 | 0.07 | 0.06 | 0.07 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2025 · latest quarter Sep 2022 · fundamentals updated 26 Oct 2026
Swvl Holdings Corp. vs peers in Railroads (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| CP Canadian Pacific Kansas City Limited | $81.5B | 29.4× | 27.0× | +13.46% (above 0%: growing) | +2.30% (above 0%: growing) | +124.63% (above 0%: growing) | 67.03% | 35.25% | Compare |
| NSC Norfolk Southern Corporation | $74.0B | 26.9× | 27.8× | +13.63% (above 0%: growing) | +6.65% (above 0%: growing) | +7.49% (above 0%: growing) | 66.25% | 32.61% | Compare |
| WAB Wabtec | $46.7B | 35.1× | 30.0× | +8.11% (above 0%: growing) | +34.25% (above 0%: growing) | +22.12% (above 0%: growing) | 37.31% | 20.03% | Compare |
| TRN Trinity Industries, Inc. | $2.4B | 7.2× | 13.4× | +17.84% (above 0%: growing) | −42.16% (below 0%: shrinking) | +50.99% (above 0%: growing) | 23.70% | 17.87% | Compare |
| GBX Greenbrier Companies, Inc. (The) | $1.3B | 15.4× | 12.5× | −22.19% (below 0%: shrinking) | −64.93% (below 0%: shrinking) | −373.08% (below 0%: shrinking) | 13.50% | 4.31% | Compare |
| FSTR L.B. Foster Company | $411.0M | 30.0× | 22.1× | +21.48% (above 0%: growing) | +55.29% (above 0%: growing) | −10.70% (below 0%: shrinking) | 20.49% | 6.00% | Compare |
| RAIL Freightcar America, Inc. | $136.1M | — (loss-making) | 9.7× | −4.62% (below 0%: shrinking) | n/m | +33.43% (above 0%: growing) | 5.45% | (3.80%) | Compare |
| SWVL Swvl Holdings Corp. | $79.1M | — (loss-making) | — | — | n/m | +99.68% (above 0%: growing) | 13.65% | (77.75%) | |
| RVSN Rail Vision Ltd. | $5.8M | — (loss-making) | — (loss-making) | −65.95% (below 0%: shrinking) | n/m | −95.95% (below 0%: shrinking) | 57.04% | 0.00% | Compare |
| Median of peers | $1.9B | 28.1× | 22.1× | +10.79% | +4.48% | +14.81% | 30.51% | 11.94% |