Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
106.89%
138.99%
90.31%
50.6%
35.87%
28.01%
23.2%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
85.17%
116.94%
80.49%
47.4%
34.24%
27%
22.51%
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 Hacksaw AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
96.16%
97.14%
97.14%
97.14%
97.14%
97.14%
97.14%
Net Margin
67.71%
76.67%
76.76%
76.69%
76.65%
76.61%
76.58%
Total Assets
SEK 179,230.00K
SEK 156,912.00K
SEK 371,608.49K
SEK 605,587.59K
SEK 858,636.43K
SEK 1,129,271.77K
SEK 1,418,374.57K
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 133,641.00K
SEK 196,542.74K
SEK 212,698.03K
SEK 231,583.98K
SEK 250,640.17K
SEK 268,391.59K
SEK 286,778.91K
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 18,260,065.98K
SEK 18,615,666.03K
SEK 18,970,830.29K
SEK 19,326,183.35K
SEK 19,684,182.38K
SEK 20,044,945.46K
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 63.14
SEK 64.37
SEK 65.60
SEK 66.83
SEK 68.07
SEK 69.31
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Hacksaw AB (publ) (HACK.ST) Financial Forecast | Equlion
