Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
10.42%
9.2%
10.84%
10.46%
10.81%
10.48%
ROA
4.35%
4.04%
4.99%
4.97%
5.28%
5.3%
Gross Margin
38.09%
38.09%
38.09%
38.09%
38.09%
38.09%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
5.36%
5%
5.92%
5.47%
5.6%
5.67%
Amounts in SEK (millions); 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 AddLife AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 12,711.00M
SEK 13,246.84M
SEK 14,186.11M
SEK 15,368.27M
SEK 16,600.94M
SEK 17,750.17M
Sector average
SEK 2,857.19M
SEK 2,900.24M
SEK 3,045.01M
SEK 3,280.29M
SEK 3,536.41M
SEK 3,762.91M
Net Income
SEK 560.00M
SEK 524.62M
SEK 683.93M
SEK 734.40M
SEK 843.84M
SEK 910.42M
Sector average
-SEK 2.85M
-SEK 22.03M
-SEK 0.90M
-SEK 7.25M
-SEK 3.86M
-SEK 1.55M
Valuation
SEK 19,189.24M
SEK 19,626.35M
SEK 20,022.58M
SEK 20,423.09M
SEK 20,804.81M
SEK 21,186.11M
Sector average
SEK 3,960.50M
SEK 5,151.30M
SEK 5,189.24M
SEK 5,317.34M
SEK 5,514.33M
SEK 5,636.78M
Stock Price
SEK 157.46
SEK 161.05
SEK 164.30
SEK 167.59
SEK 170.72
SEK 173.85
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
AddLife AB (publ) (ALIF-B.ST) Financial Forecast | Equlion
