Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.53%
4.84%
5.09%
4.96%
4.86%
4.78%
4.73%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
5.46%
3.99%
4.13%
4.05%
3.96%
3.89%
3.83%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 G5 Entertainment AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
70.61%
72.18%
72.18%
72.18%
72.18%
72.18%
72.18%
Net Margin
3.19%
2.86%
3.01%
2.94%
2.86%
2.78%
2.7%
Total Assets
SEK 59,116.25K
SEK 58,935.00K
SEK 61,441.78K
SEK 64,583.66K
SEK 67,865.03K
SEK 71,381.24K
SEK 75,112.79K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
SEK 3,262.04K
SEK 2,356.18K
SEK 2,484.75K
SEK 2,549.17K
SEK 2,621.03K
SEK 2,709.06K
SEK 2,808.19K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 659,775.08K
SEK 670,741.89K
SEK 682,232.87K
SEK 694,244.62K
SEK 706,735.65K
SEK 719,688.39K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 88.80
SEK 90.27
SEK 91.82
SEK 93.44
SEK 95.12
SEK 96.86
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
G5 Entertainment AB (publ) (G5EN.ST) Financial Forecast | Equlion
