Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-22.99%
-35.39%
-56.58%
-148.87%
295.03%
77.83%
Sector average
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-16.88%
-24.04%
-27.18%
-28.68%
-29.58%
-30.62%
Sector average
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Embracer Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
74.98%
74.98%
74.98%
74.98%
74.98%
74.98%
Net Margin
-36.58%
-36.38%
-36.26%
-36.43%
-36.43%
-36.43%
Total Assets
SEK 26,798.00M
SEK 21,974.82M
SEK 22,271.38M
SEK 23,075.38M
SEK 23,808.07M
SEK 24,606.63M
Sector average
SEK 5,604.62M
SEK 5,869.47M
SEK 6,223.42M
SEK 6,660.20M
SEK 7,120.78M
SEK 11,144.57M
Net Income
-SEK 5,819.00M
-SEK 5,862.62M
-SEK 6,012.32M
-SEK 6,503.18M
-SEK 6,934.79M
-SEK 7,412.89M
Sector average
SEK 138.62M
SEK 145.24M
SEK 127.40M
SEK 140.34M
SEK 153.58M
SEK 307.71M
Valuation
SEK 10,487.67M
SEK 10,566.28M
SEK 10,836.10M
SEK 11,720.77M
SEK 12,498.67M
SEK 13,360.36M
Sector average
SEK 7,905.36M
SEK 7,988.29M
SEK 8,153.90M
SEK 8,320.63M
SEK 8,510.21M
SEK 8,212.22M
Stock Price
SEK 48.04
SEK 48.41
SEK 49.64
SEK 53.69
SEK 57.26
SEK 61.21
Sector average
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Embracer Group AB (publ) (EMBRAC-B.ST) Financial Forecast | Equlion
