Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.2%
13.01%
14.35%
14.89%
14.58%
13.21%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
7.34%
7.33%
8.32%
8.66%
8.59%
8.03%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
36.23%
36.23%
36.23%
36.23%
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 Cloetta AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
36.23%
36.23%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
9.28%
9.19%
9.61%
9.45%
9.5%
9.51%
Total Assets
SEK 10,414.00M
SEK 11,247.26M
SEK 12,914.53M
SEK 14,967.61M
SEK 16,936.60M
SEK 18,570.88M
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 791.00M
SEK 793.80M
SEK 1,004.75M
SEK 1,207.45M
SEK 1,370.18M
SEK 1,426.42M
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 11,307.93M
SEK 11,569.78M
SEK 11,813.47M
SEK 12,040.76M
SEK 12,258.32M
SEK 12,482.98M
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 39.33
SEK 40.24
SEK 41.09
SEK 41.88
SEK 42.64
SEK 43.42
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Cloetta AB (publ) (CLA-B.ST) Financial Forecast | Equlion
