Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-9.18%
-10.61%
-12.2%
-15.9%
-20.22%
-27.29%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-5.44%
-5.62%
-5.89%
-6.85%
-7.49%
-8.33%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
39.31%
39.31%
39.31%
Amounts in SEK (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Acast AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
39.31%
39.31%
39.31%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-4.47%
-4.18%
-4.07%
-4.16%
-4.15%
-4.15%
Total Assets
SEK 2,124,055.00K
SEK 2,110,562.63K
SEK 2,037,527.77K
SEK 2,004,633.45K
SEK 1,926,536.37K
SEK 1,847,687.62K
Sector average
SEK 5,572,969.14K
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
Net Income
-SEK 112,411.00K
-SEK 119,030.38K
-SEK 122,102.22K
-SEK 138,443.01K
-SEK 147,215.65K
-SEK 157,173.03K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 6,363,158.33K
SEK 6,737,855.96K
SEK 6,911,741.54K
SEK 7,836,731.40K
SEK 8,333,316.69K
SEK 8,896,966.38K
Sector average
SEK 4,387,444.21K
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
Stock Price
SEK 34.35
SEK 36.37
SEK 37.31
SEK 42.30
SEK 44.99
SEK 48.03
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Acast AB (publ) (ACAST.ST) Financial Forecast | Equlion
