Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
5.14%
5.95%
8.27%
7.76%
8.6%
8.72%
ROA
1.51%
1.9%
2.73%
2.65%
3.03%
3.19%
Gross Margin
37.64%
37.64%
37.64%
37.64%
37.64%
37.64%
Sector average
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
2.9%
3.57%
4.76%
4.2%
4.51%
4.67%
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 EQL Pharma AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 850,887.00K
SEK 874,722.99K
SEK 914,923.26K
SEK 962,423.67K
SEK 1,012,905.08K
SEK 1,058,640.24K
Sector average
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
SEK 12,538.00K
SEK 16,364.74K
SEK 24,457.94K
SEK 24,860.70K
SEK 29,897.49K
SEK 33,059.62K
Sector average
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
SEK 1,606,410.78K
SEK 1,645,649.29K
SEK 1,679,283.71K
SEK 1,714,622.59K
SEK 1,747,383.18K
SEK 1,779,408.45K
Sector average
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
SEK 54.40
SEK 55.73
SEK 56.87
SEK 58.06
SEK 59.17
SEK 60.26
Sector average
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
EQL Pharma AB (publ) (EQL.ST) Financial Forecast | Equlion