Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
12.42%
30.64%
24.55%
21.12%
18.99%
17.15%
15.7%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
6.32%
16.28%
13.06%
12.13%
11.63%
11.07%
10.59%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
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 EMB Mission Bound AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-4.52%
-35.58%
Gross Margin
95.92%
100%
100%
100%
100%
100%
100%
Net Margin
3.11%
9.67%
8.44%
8.28%
8.37%
8.45%
8.52%
Total Assets
SEK 81,171.00K
SEK 114,308.00K
SEK 134,509.84K
SEK 154,820.95K
SEK 176,687.00K
SEK 199,891.42K
SEK 224,787.37K
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 5,158.00K
SEK 15,911.32K
SEK 16,244.46K
SEK 17,546.52K
SEK 19,274.21K
SEK 20,843.95K
SEK 22,482.96K
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 271,773.79K
SEK 277,173.68K
SEK 282,608.55K
SEK 287,991.96K
SEK 293,373.45K
SEK 298,750.27K
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 0.91
SEK 0.93
SEK 0.95
SEK 0.97
SEK 0.99
SEK 1.01
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
EMB Mission Bound AB (publ) (EMB.ST) Financial Forecast | Equlion
