Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
13.11%
11.54%
10.66%
11.53%
12.5%
12.5%
11.56%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
8.66%
7.71%
7.18%
7.88%
8.57%
8.65%
8.18%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Embellence Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
61.61%
62.07%
62.07%
62.07%
62.07%
62.07%
62.07%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
9.01%
8.26%
7.92%
7.78%
7.9%
7.96%
7.99%
Total Assets
SEK 761.84M
SEK 797.00M
SEK 861.00M
SEK 966.24M
SEK 1,090.56M
SEK 1,216.81M
SEK 1,330.42M
Sector average
-
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 68.88M
SEK 60.13M
SEK 59.54M
SEK 72.02M
SEK 88.09M
SEK 99.80M
SEK 104.13M
Sector average
-
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
-
SEK 918.44M
SEK 939.44M
SEK 959.46M
SEK 977.93M
SEK 995.64M
SEK 1,013.88M
Sector average
-
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
-
SEK 39.02
SEK 39.91
SEK 40.76
SEK 41.55
SEK 42.30
SEK 43.07
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Embellence Group AB (publ) (EMBELL.ST) Financial Forecast | Equlion
