Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.02%
7.94%
9.99%
10.48%
10.79%
10.15%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
3.99%
3.42%
4.37%
4.52%
4.65%
4.5%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
24.49%
24.49%
24.49%
24.49%
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 Duni AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
24.49%
24.49%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
4.06%
3.61%
4.13%
3.94%
4.01%
4.02%
Total Assets
SEK 8,057.00M
SEK 8,375.88M
SEK 9,357.16M
SEK 10,564.52M
SEK 11,619.73M
SEK 12,347.73M
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 312.00M
SEK 281.36M
SEK 387.42M
SEK 450.40M
SEK 516.10M
SEK 538.87M
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 4,799.90M
SEK 4,914.31M
SEK 5,016.46M
SEK 5,113.99M
SEK 5,206.66M
SEK 5,302.08M
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 102.13
SEK 104.56
SEK 106.74
SEK 108.81
SEK 110.78
SEK 112.81
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Duni AB (publ) (DUNI.ST) Financial Forecast | Equlion
