Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
211.53%
168.68%
11.1%
9.88%
8.31%
7.36%
6.4%
Sector average
-
-12.15%
46.93%
14.12%
-14.05%
3.46%
83.17%
ROA
-8.41%
-25.18%
-2.5%
-2.52%
-2.44%
-2.39%
-2.23%
Sector average
-
-8.31%
-8.32%
-9.04%
-9.32%
-9.47%
-15.7%
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 Grangex AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
-3.47%
-69.05%
-69.05%
-69.05%
-69.05%
-69.05%
-69.05%
Sector average
-
30.95%
30.95%
30.95%
30.95%
30.95%
26.74%
Total Assets
SEK 984,616.00K
SEK 1,105,503.00K
SEK 1,125,628.75K
SEK 1,062,389.81K
SEK 1,020,887.31K
SEK 1,017,599.95K
SEK 1,012,340.81K
Sector average
-
SEK 22,681,967.34K
SEK 23,291,736.76K
SEK 23,832,542.06K
SEK 24,345,896.31K
SEK 24,896,530.34K
SEK 784,893.96K
Net Income
-SEK 82,829.00K
-SEK 263,190.58K
-SEK 27,934.29K
-SEK 27,599.34K
-SEK 25,425.30K
-SEK 24,335.87K
-SEK 22,671.35K
Sector average
-
SEK 824,529.48K
SEK 848,333.93K
SEK 769,520.31K
SEK 734,016.51K
SEK 705,945.74K
-SEK 6,081.79K
Valuation
-
SEK 694,277.83K
SEK 347,138.91K
SEK 342,976.46K
SEK 315,959.64K
SEK 302,421.37K
SEK 281,736.42K
Sector average
-
SEK 16,297,432.97K
SEK 16,450,119.03K
SEK 16,686,712.71K
SEK 16,954,142.91K
SEK 17,258,374.29K
SEK 560,374.31K
Stock Price
-
SEK 49.10
SEK 24.55
SEK 24.26
SEK 22.34
SEK 21.39
SEK 19.92
Sector average
-
SEK 62.48
SEK 62.01
SEK 62.85
SEK 63.67
SEK 64.68
SEK 14.31
Grangex AB (GRANGX.ST) Financial Forecast | Equlion
