Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.94%
9.51%
11.34%
9.7%
9.76%
9.82%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
5.5%
3.32%
4.16%
3.74%
3.92%
4.1%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
44.7%
44.7%
44.7%
44.7%
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 Hanza AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
44.7%
44.7%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
4.08%
2.75%
3.51%
3.09%
3.21%
3.33%
Total Assets
SEK 5,307.00M
SEK 5,618.59M
SEK 5,916.51M
SEK 6,269.26M
SEK 6,634.30M
SEK 7,039.93M
Sector average
SEK 5,572.97M
SEK 5,604.62M
SEK 5,869.47M
SEK 6,223.42M
SEK 6,660.20M
SEK 7,120.78M
Net Income
SEK 246.00M
SEK 181.19M
SEK 239.95M
SEK 227.93M
SEK 252.84M
SEK 280.40M
Sector average
SEK 244.68M
SEK 138.62M
SEK 145.24M
SEK 127.40M
SEK 140.34M
SEK 153.58M
Valuation
SEK 7,910.77M
SEK 8,079.78M
SEK 8,226.74M
SEK 8,390.41M
SEK 8,551.13M
SEK 8,707.85M
Sector average
SEK 4,387.44M
SEK 7,905.36M
SEK 7,988.29M
SEK 8,153.90M
SEK 8,320.63M
SEK 8,510.21M
Stock Price
SEK 126.09
SEK 128.78
SEK 131.12
SEK 133.73
SEK 136.29
SEK 138.79
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Hanza AB (publ) (HANZA.ST) Financial Forecast | Equlion
