Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
4.75%
4.5%
5.88%
6.12%
6.5%
6.35%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
2.78%
2.5%
3.2%
3.16%
3.24%
3.21%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Clemondo Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
38.46%
38.46%
38.46%
38.46%
38.46%
38.46%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
1.89%
1.77%
2.05%
1.87%
1.89%
1.89%
Total Assets
SEK 214,183.00K
SEK 222,460.04K
SEK 247,062.62K
SEK 279,110.26K
SEK 301,137.18K
SEK 308,923.01K
Sector average
SEK 19,145,091.43K
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
Net Income
SEK 5,505.00K
SEK 5,466.35K
SEK 7,523.02K
SEK 8,309.07K
SEK 9,409.95K
SEK 9,797.91K
Sector average
SEK 962,343.80K
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
Valuation
SEK 121,851.73K
SEK 124,666.47K
SEK 127,140.05K
SEK 129,582.55K
SEK 131,924.30K
SEK 134,342.15K
Sector average
SEK 19,146,439.70K
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
Stock Price
SEK 8.80
SEK 9.00
SEK 9.18
SEK 9.36
SEK 9.53
SEK 9.70
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Clemondo Group AB (publ) (CLEM.ST) Financial Forecast | Equlion
