Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
8.85%
12.25%
11.69%
10.47%
9.4%
7.89%
ROA
2.28%
3.31%
3.44%
3.33%
3.2%
2.84%
Sector average
-1.26%
-4.99%
-4.81%
-6.38%
-17.12%
-1.99%
Total Assets
SEK 2,355.00M
SEK 2,434.33M
SEK 2,519.66M
SEK 2,604.99M
SEK 2,689.58M
SEK 2,767.05M
Sector average
SEK 204,033.17M
SEK 221,480.76M
SEK 228,102.37M
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 Idun Industrier AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 234,281.12M
SEK 240,416.19M
SEK 246,492.42M
Net Income
SEK 54.00M
SEK 79.33M
SEK 85.33M
SEK 85.33M
SEK 84.59M
SEK 77.47M
Sector average
SEK 5,980.72M
SEK 5,891.13M
SEK 6,330.00M
SEK 5,875.19M
SEK 5,833.78M
SEK 5,778.72M
Valuation
SEK 4,071.68M
SEK 4,127.88M
SEK 4,183.09M
SEK 4,243.44M
SEK 4,309.86M
SEK 4,388.85M
Sector average
SEK 54,873.81M
SEK 65,298.91M
SEK 66,031.27M
SEK 67,032.22M
SEK 68,089.71M
SEK 69,317.63M
Stock Price
SEK 353.68
SEK 358.56
SEK 363.36
SEK 368.60
SEK 374.37
SEK 381.23
Sector average
SEK 251.50
SEK 184.91
SEK 186.99
SEK 189.70
SEK 197.23
SEK 196.12
Idun Industrier AB (publ) (IDUN-B.ST) Financial Forecast | Equlion
