Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.79%
12.2%
13.38%
11.21%
10.94%
10.72%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
4.18%
3.5%
4.11%
3.68%
3.78%
3.88%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
76.7%
76.7%
76.7%
76.7%
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 Addnode Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
76.7%
76.7%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
6.63%
5.6%
6.72%
5.97%
6.11%
6.24%
Total Assets
SEK 9,800.00M
SEK 10,482.19M
SEK 11,067.09M
SEK 11,743.04M
SEK 12,473.95M
SEK 13,278.61M
Sector average
SEK 5,572.97M
SEK 5,604.62M
SEK 5,869.47M
SEK 6,223.42M
SEK 6,660.20M
SEK 7,120.78M
Net Income
SEK 384.00M
SEK 355.12M
SEK 442.71M
SEK 419.18M
SEK 457.11M
SEK 499.07M
Sector average
SEK 244.68M
SEK 138.62M
SEK 145.24M
SEK 127.40M
SEK 140.34M
SEK 153.58M
Valuation
SEK 12,822.58M
SEK 13,079.72M
SEK 13,309.58M
SEK 13,567.52M
SEK 13,823.84M
SEK 14,077.20M
Sector average
SEK 4,387.44M
SEK 7,905.36M
SEK 7,988.29M
SEK 8,153.90M
SEK 8,320.63M
SEK 8,510.21M
Stock Price
SEK 94.59
SEK 96.49
SEK 98.19
SEK 100.09
SEK 101.98
SEK 103.85
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Addnode Group AB (publ) (ANOD-B.ST) Financial Forecast | Equlion