Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-155.76%
-231.8%
-
97.69%
55.14%
38.38%
29.31%
ROA
-55.71%
-83.44%
-102.47%
-123.28%
-135.11%
-141.03%
-145.32%
Gross Margin
40.13%
52.62%
52.62%
52.62%
52.62%
52.62%
52.62%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
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 iZafe Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-278.35%
-251.55%
-251.76%
-251.77%
-251.74%
-251.72%
-251.71%
Total Assets
SEK 35,635.00K
SEK 44,410.00K
SEK 37,548.55K
SEK 39,485.14K
SEK 42,045.34K
SEK 43,789.90K
SEK 45,035.29K
Sector average
-
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
-SEK 16,676.00K
-SEK 33,392.79K
-SEK 41,990.46K
-SEK 47,484.84K
-SEK 55,077.29K
-SEK 60,526.85K
-SEK 64,542.11K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 195,163.84K
SEK 245,412.81K
SEK 277,524.69K
SEK 321,898.69K
SEK 353,748.57K
SEK 377,215.75K
Sector average
-
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
-
SEK 0.48
SEK 0.60
SEK 0.68
SEK 0.79
SEK 0.87
SEK 0.93
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
iZafe Group AB (publ) (IZAFE-B.ST) Financial Forecast | Equlion
