Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
6.61%
0.04%
5.87%
5.87%
7.38%
7.53%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
1.28%
0.01%
1.36%
1.33%
1.67%
1.75%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
43.59%
43.59%
43.59%
43.59%
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 Ellos Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
43.59%
43.59%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
0.96%
0.01%
0.99%
0.88%
1.07%
1.13%
Total Assets
SEK 3,116.00M
SEK 3,221.08M
SEK 3,480.58M
SEK 3,770.01M
SEK 4,003.86M
SEK 4,142.67M
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 33.10M
SEK 0.31M
SEK 45.45M
SEK 48.14M
SEK 64.76M
SEK 71.21M
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 4,225.94M
SEK 4,371.18M
SEK 4,469.22M
SEK 4,569.69M
SEK 4,656.57M
SEK 4,741.91M
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
Ellos Holding AB (publ) (ELLOS.ST) Financial Forecast | Equlion
