Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.22%
9.87%
11.5%
9.8%
9.34%
8.7%
ROA
4.15%
4.45%
5.25%
4.57%
4.49%
4.42%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
100%
100%
100%
100%
100%
100%
Sector average
67.91%
67.49%
67.49%
67.49%
67.49%
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 Eastnine AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
67.49%
Net Margin
71.53%
70.88%
84.9%
73.78%
73.78%
73.59%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 1,030,708.00K
SEK 1,153,568.39K
SEK 1,249,767.29K
SEK 1,362,398.28K
SEK 1,427,393.27K
SEK 1,459,165.45K
Sector average
SEK 33,698,689.49K
SEK 35,458,041.55K
SEK 37,924,175.91K
SEK 41,383,193.13K
SEK 43,452,681.77K
SEK 44,535,668.33K
Net Income
SEK 41,739.00K
SEK 48,560.27K
SEK 63,040.33K
SEK 59,746.93K
SEK 62,614.03K
SEK 63,846.80K
Sector average
SEK 564,103.50K
SEK 550,315.34K
SEK 939,015.85K
SEK 745,348.55K
SEK 790,297.33K
SEK 808,913.06K
Valuation
SEK 4,819,608.64K
SEK 4,911,182.90K
SEK 4,987,847.46K
SEK 5,075,412.44K
SEK 5,165,233.96K
SEK 5,259,900.11K
Sector average
SEK 11,485,577.97K
SEK 15,382,305.72K
SEK 15,434,328.52K
SEK 15,836,803.05K
SEK 16,087,176.93K
SEK 16,367,291.12K
Stock Price
SEK 49.29
SEK 50.23
SEK 51.01
SEK 51.91
SEK 52.83
SEK 53.80
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Eastnine AB (publ) (EAST.ST) Financial Forecast | Equlion
