Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
29.75%
25.2%
25.5%
23.93%
21.66%
18.48%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
10.78%
9.93%
11.15%
11.25%
10.91%
10%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
Gross Margin
33.3%
33.3%
33.3%
33.3%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Addtech AB (publ.)? It covers the balance sheet, income statement and Equlion model projections.
33.3%
33.3%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
9.46%
9.22%
9.62%
9.46%
9.53%
9.55%
Total Assets
SEK 21,310.00M
SEK 24,040.76M
SEK 28,697.85M
SEK 34,132.02M
SEK 39,493.63M
SEK 44,144.59M
Sector average
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 2,147.00M
SEK 2,251.10M
SEK 2,939.67M
SEK 3,532.92M
SEK 4,015.43M
SEK 4,183.74M
Sector average
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
SEK 84,875.76M
SEK 86,872.27M
SEK 88,704.99M
SEK 90,415.15M
SEK 92,050.14M
SEK 93,737.20M
Sector average
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
SEK 314.26
SEK 321.65
SEK 328.44
SEK 334.77
SEK 340.83
SEK 347.07
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Addtech AB (publ.) (ADDT-B.ST) Financial Forecast | Equlion
