Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.55%
13.58%
15.05%
15.35%
14.96%
13.52%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
7.18%
7.2%
8.32%
8.63%
8.61%
8.07%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
33.3%
33.3%
33.3%
33.3%
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 Essity AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
33.3%
33.3%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
9.14%
9.07%
9.61%
9.36%
9.41%
9.43%
Total Assets
SEK 167,116.00M
SEK 179,332.22M
SEK 204,402.20M
SEK 235,064.38M
SEK 264,872.61M
SEK 290,170.85M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 12,656.00M
SEK 12,479.79M
SEK 15,970.03M
SEK 18,968.61M
SEK 21,518.66M
SEK 22,403.47M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 172,693.25M
SEK 176,689.68M
SEK 180,382.37M
SEK 183,852.33M
SEK 187,174.48M
SEK 190,604.93M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 256.26
SEK 262.19
SEK 267.67
SEK 272.82
SEK 277.75
SEK 282.84
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Essity AB (publ) (ESSITY-A.ST) Financial Forecast | Equlion
