Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
7.82%
23.26%
19.51%
19.77%
19.33%
17.87%
15.67%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
5.42%
18.24%
15.87%
16.33%
16.07%
15.02%
13.38%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 Concejo AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
42.45%
41.63%
41.63%
41.63%
41.63%
41.63%
41.63%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
9.66%
42.77%
42.46%
40.96%
40.18%
39.76%
39.63%
Total Assets
SEK 806,300.00K
SEK 993,200.00K
SEK 1,172,499.25K
SEK 1,424,435.44K
SEK 1,715,543.48K
SEK 2,024,108.01K
SEK 2,325,041.20K
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 50,400.00K
SEK 164,110.94K
SEK 171,869.62K
SEK 212,054.26K
SEK 252,250.03K
SEK 280,849.68K
SEK 291,062.38K
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 547,696.99K
SEK 560,000.89K
SEK 571,529.85K
SEK 582,308.55K
SEK 592,783.32K
SEK 603,647.59K
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 46.82
SEK 47.87
SEK 48.86
SEK 49.78
SEK 50.67
SEK 51.60
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Concejo AB (publ) (CNCJO-B.ST) Financial Forecast | Equlion
