Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.32%
9.75%
8.99%
8.33%
7.62%
6.93%
ROA
6.37%
6.56%
6.22%
5.92%
5.54%
5.13%
Sector average
-1.26%
-4.99%
-4.81%
-6.38%
-17.12%
-1.99%
Total Assets
SEK 11,368.00M
SEK 12,138.56M
SEK 12,918.40M
SEK 13,705.97M
SEK 14,486.64M
SEK 15,250.00M
Sector average
SEK 204,033.17M
SEK 221,480.76M
SEK 228,102.37M
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 EQT AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 234,281.12M
SEK 240,416.19M
SEK 246,492.42M
Net Income
SEK 727.80M
SEK 770.56M
SEK 779.84M
SEK 787.57M
SEK 780.67M
SEK 763.36M
Sector average
SEK 5,980.72M
SEK 5,891.13M
SEK 6,330.00M
SEK 5,875.19M
SEK 5,833.78M
SEK 5,778.72M
Valuation
SEK 449,540.29M
SEK 455,896.76M
SEK 462,699.46M
SEK 469,985.88M
SEK 477,939.91M
SEK 486,699.38M
Sector average
SEK 54,873.81M
SEK 65,298.91M
SEK 66,031.27M
SEK 67,032.22M
SEK 68,089.71M
SEK 69,317.63M
Stock Price
SEK 360.81
SEK 365.91
SEK 371.37
SEK 377.22
SEK 383.60
SEK 390.63
Sector average
SEK 251.50
SEK 184.91
SEK 186.99
SEK 189.70
SEK 197.23
SEK 196.12
EQT AB (publ) (EQT.ST) Financial Forecast | Equlion
