Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
1.47%
-0.86%
-0.21%
0.07%
0.43%
0.58%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
0.86%
-0.49%
-0.12%
0.04%
0.22%
0.29%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
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 Asmodee Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
39.92%
39.92%
39.92%
39.92%
39.92%
39.92%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
1.65%
-0.9%
-0.19%
0.05%
0.29%
0.37%
Total Assets
SEK 3,273,194.00K
SEK 3,303,457.92K
SEK 3,439,768.71K
SEK 3,601,564.33K
SEK 3,723,364.75K
SEK 3,779,949.61K
Sector average
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
SEK 27,705.00K
-SEK 16,111.02K
-SEK 3,975.83K
SEK 1,251.44K
SEK 8,109.90K
SEK 10,910.52K
Sector average
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
SEK 25,165,269.90K
SEK 26,868,289.13K
SEK 28,019,512.42K
SEK 28,953,671.93K
SEK 29,593,319.25K
SEK 30,135,692.66K
Sector average
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
SEK 106.31
SEK 113.50
SEK 118.36
SEK 122.31
SEK 125.01
SEK 127.30
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Asmodee Group AB (publ) (ASMDEE-B.ST) Financial Forecast | Equlion
