Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.93%
13.95%
15.27%
15.82%
15.3%
13.76%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
10.03%
9.61%
10.66%
11.01%
10.73%
9.88%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
51.17%
51.17%
51.17%
51.17%
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 AQ Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
51.17%
51.17%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.45%
7.46%
7.59%
7.52%
7.53%
7.53%
Total Assets
SEK 6,909.00M
SEK 7,666.06M
SEK 8,980.40M
SEK 10,535.84M
SEK 12,090.31M
SEK 13,471.20M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 676.00M
SEK 700.11M
SEK 887.07M
SEK 1,074.66M
SEK 1,214.42M
SEK 1,262.84M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 17,938.26M
SEK 18,354.36M
SEK 18,741.59M
SEK 19,100.59M
SEK 19,445.33M
SEK 19,801.71M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 195.55
SEK 200.09
SEK 204.31
SEK 208.22
SEK 211.98
SEK 215.86
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
AQ Group AB (publ) (AQ.ST) Financial Forecast | Equlion
