Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
27.66%
24.54%
23.68%
22.64%
20.84%
17.94%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
2.2%
2.21%
2.58%
2.64%
2.58%
2.46%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Ework Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
2.84%
2.84%
2.84%
2.84%
2.84%
2.84%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
0.55%
0.55%
0.59%
0.58%
0.59%
0.59%
Total Assets
SEK 3,223,619.00K
SEK 3,094,882.03K
SEK 3,555,458.44K
SEK 4,302,639.60K
SEK 4,878,672.16K
SEK 5,163,146.60K
Sector average
SEK 19,145,091.43K
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
Net Income
SEK 76,229.00K
SEK 69,870.45K
SEK 85,880.68K
SEK 103,544.80K
SEK 118,452.33K
SEK 123,660.37K
Sector average
SEK 962,343.80K
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
Valuation
SEK 1,561,742.80K
SEK 1,597,659.67K
SEK 1,631,621.72K
SEK 1,663,297.48K
SEK 1,693,433.08K
SEK 1,724,469.58K
Sector average
SEK 19,146,439.70K
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
Stock Price
SEK 90.34
SEK 92.42
SEK 94.38
SEK 96.22
SEK 97.96
SEK 99.75
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Ework Group AB (publ) (EWRK.ST) Financial Forecast | Equlion
