Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-104%
-73.97%
-148.54%
289.06%
77.97%
46.3%
33.47%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-24.58%
-21.21%
-23.7%
-26.49%
-26.66%
-26.86%
-27.04%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 DistIT AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
16.15%
21.07%
21.07%
21.07%
21.07%
21.07%
21.07%
Net Margin
-21.06%
-11.98%
-12.58%
-12.95%
-12.97%
-12.99%
-12.99%
Total Assets
SEK 573,500.00K
SEK 565,300.00K
SEK 529,991.82K
SEK 572,155.51K
SEK 611,505.69K
SEK 650,114.94K
SEK 689,501.16K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
-SEK 188,700.00K
-SEK 120,786.60K
-SEK 129,813.35K
-SEK 145,968.21K
-SEK 157,791.12K
-SEK 169,445.20K
-SEK 181,148.59K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 161,404.94K
SEK 173,467.22K
SEK 195,054.66K
SEK 210,853.41K
SEK 226,426.54K
SEK 242,065.57K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 0.17
SEK 0.19
SEK 0.21
SEK 0.23
SEK 0.24
SEK 0.26
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
DistIT AB (publ) (DIST.ST) Financial Forecast | Equlion
