Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
4.97%
4.76%
6.87%
6.96%
7.52%
7.33%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
2.32%
2.3%
3.35%
3.34%
3.57%
3.58%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
36.3%
36.3%
36.3%
36.3%
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 HAKI Safety AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
36.3%
36.3%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
2.88%
2.82%
3.64%
3.34%
3.46%
3.49%
Total Assets
SEK 1,429.00M
SEK 1,463.31M
SEK 1,579.26M
SEK 1,741.12M
SEK 1,866.31M
SEK 1,910.86M
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 34.00M
SEK 33.33M
SEK 51.00M
SEK 55.41M
SEK 64.40M
SEK 67.59M
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 672.11M
SEK 688.51M
SEK 702.36M
SEK 716.23M
SEK 729.27M
SEK 742.63M
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 22.54
SEK 23.09
SEK 23.56
SEK 24.02
SEK 24.46
SEK 24.91
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
HAKI Safety AB (publ) (HAKI-A.ST) Financial Forecast | Equlion
