Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-8.19%
-7.06%
-3.95%
-4.63%
-5.18%
-5.87%
-6.73%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-3.54%
-2.8%
-1.6%
-1.79%
-1.85%
-1.95%
-2.05%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Adtraction Group AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
19.51%
19.45%
19.45%
19.45%
19.45%
19.45%
19.45%
Net Margin
-1.68%
-0.99%
-0.54%
-0.54%
-0.55%
-0.55%
-0.55%
Total Assets
SEK 536,315.53K
SEK 454,444.00K
SEK 432,694.16K
SEK 452,273.01K
SEK 460,588.20K
SEK 470,863.85K
SEK 483,209.45K
Sector average
-
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
SEK 11,144,571.07K
Net Income
-SEK 19,936.09K
-SEK 13,872.91K
-SEK 7,079.32K
-SEK 7,940.97K
-SEK 8,466.21K
-SEK 9,071.57K
-SEK 9,764.61K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 497,661.27K
SEK 253,955.72K
SEK 284,865.39K
SEK 303,707.28K
SEK 325,423.41K
SEK 350,284.80K
Sector average
-
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
SEK 8,212,218.95K
Stock Price
-
SEK 29.97
SEK 15.29
SEK 17.15
SEK 18.29
SEK 19.60
SEK 21.09
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Adtraction Group AB (ADTR.ST) Financial Forecast | Equlion
