Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-13.54%
-14.58%
-18.34%
-25.87%
-42.16%
-83.83%
-587.45%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-10.78%
-10.5%
-13.2%
-15.26%
-15.78%
-15.47%
-15.02%
Sector average
-
-4.96%
-11.32%
-13.19%
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 ES Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-13.87%
-14.36%
-35.3%
Gross Margin
37.1%
36.97%
36.97%
36.97%
36.97%
36.97%
36.97%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-12.28%
-9.8%
-11.03%
-11.05%
-10.75%
-10.59%
-10.53%
Total Assets
SEK 223,039.00K
SEK 189,090.00K
SEK 165,588.19K
SEK 182,518.45K
SEK 212,021.12K
SEK 233,036.27K
SEK 240,609.69K
Sector average
-
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
-SEK 22,845.00K
-SEK 21,628.98K
-SEK 23,411.41K
-SEK 26,563.49K
-SEK 31,126.94K
-SEK 34,419.33K
-SEK 35,581.78K
Sector average
-
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
-
SEK 107,683.73K
SEK 116,557.90K
SEK 132,251.05K
SEK 154,971.01K
SEK 171,362.78K
SEK 177,150.21K
Sector average
-
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
-
SEK 16.35
SEK 17.70
SEK 20.08
SEK 23.53
SEK 26.02
SEK 26.90
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
ES Group AB (publ) (ESGR-B.ST) Financial Forecast | Equlion
