Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
0.81%
1.81%
3.73%
3.27%
4.15%
4.66%
4.74%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
0.32%
0.69%
1.42%
1.19%
1.36%
1.41%
1.42%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 High Coast Distillery AB (Publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
97.31%
95.97%
95.97%
95.97%
95.97%
95.97%
95.97%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
1.49%
3.3%
6.75%
5.03%
5.5%
5.74%
5.89%
Total Assets
SEK 275,336.00K
SEK 285,739.00K
SEK 292,730.80K
SEK 336,023.81K
SEK 389,280.12K
SEK 427,362.18K
SEK 440,953.06K
Sector average
-
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
SEK 860.00K
SEK 1,944.97K
SEK 4,106.42K
SEK 3,726.93K
SEK 4,917.08K
SEK 5,767.80K
SEK 6,155.50K
Sector average
-
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
-
SEK 237,748.77K
SEK 242,752.53K
SEK 248,336.14K
SEK 253,339.46K
SEK 258,027.03K
SEK 262,756.03K
Sector average
-
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
-
SEK 41.40
SEK 42.27
SEK 43.24
SEK 44.11
SEK 44.93
SEK 45.75
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
High Coast Distillery AB (Publ) (HIGHCO-B.ST) Financial Forecast | Equlion
