Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
34.56%
32.33%
31.67%
29.31%
27.32%
24.07%
20.16%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
13.05%
13.31%
13.42%
14.18%
14.32%
13.59%
12.22%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Karnov Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
87.69%
67.26%
67.26%
67.26%
67.26%
67.26%
67.26%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
36.76%
37.56%
39.23%
38.35%
38.9%
39.18%
39.32%
Total Assets
SEK 7,385.00M
SEK 6,744.50M
SEK 7,682.58M
SEK 9,472.06M
SEK 11,545.98M
SEK 13,670.54M
SEK 15,599.60M
Sector average
-
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 970.80M
SEK 940.49M
SEK 968.01M
SEK 1,216.14M
SEK 1,505.37M
SEK 1,713.93M
SEK 1,788.04M
Sector average
-
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
-
SEK 9,649.58M
SEK 9,876.05M
SEK 10,088.69M
SEK 10,283.68M
SEK 10,469.87M
SEK 10,661.76M
Sector average
-
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
-
SEK 100.60
SEK 102.96
SEK 105.18
SEK 107.21
SEK 109.15
SEK 111.15
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Karnov Group AB (publ) (KAR.ST) Financial Forecast | Equlion
