Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
40.07%
28.6%
32.66%
26.87%
24.17%
20.32%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
5.98%
5.71%
8.12%
7.97%
8.25%
7.86%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 Actic Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
98.98%
98.98%
98.98%
98.98%
98.98%
98.98%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
11.28%
10.74%
14.06%
12.85%
13.28%
13.39%
Total Assets
SEK 1,321,428.00K
SEK 1,410,868.51K
SEK 1,585,194.12K
SEK 1,788,090.59K
SEK 1,992,874.43K
SEK 2,174,113.06K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
SEK 78,380.00K
SEK 77,953.51K
SEK 121,621.05K
SEK 134,435.86K
SEK 156,036.03K
SEK 163,658.62K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 812,378.85K
SEK 832,475.98K
SEK 849,399.16K
SEK 866,144.75K
SEK 881,908.83K
SEK 898,072.07K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 35.70
SEK 36.58
SEK 37.33
SEK 38.06
SEK 38.76
SEK 39.47
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Actic Group AB (publ) (ATIC.ST) Financial Forecast | Equlion
