Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-43.42%
-60.85%
-159.68%
259.46%
75.13%
45.01%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-16.83%
-18.33%
-20.02%
-21.46%
-22.25%
-22.99%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
39.21%
39.21%
39.21%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Kjell Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
39.21%
39.21%
39.21%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-16.31%
-16.75%
-15.82%
-16.43%
-16.33%
-16.25%
Total Assets
SEK 2,160,186.00K
SEK 1,823,532.09K
SEK 1,878,474.69K
SEK 1,925,710.45K
SEK 1,983,337.02K
SEK 2,041,241.38K
Sector average
SEK 5,572,969.14K
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
Net Income
-SEK 388,130.00K
-SEK 365,024.01K
-SEK 370,546.23K
-SEK 408,242.51K
-SEK 434,947.95K
-SEK 462,534.75K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 842,776.42K
SEK 792,604.61K
SEK 804,595.43K
SEK 886,448.26K
SEK 944,435.83K
SEK 1,004,337.16K
Sector average
SEK 4,387,444.21K
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
Stock Price
SEK 8.84
SEK 8.31
SEK 8.44
SEK 9.30
SEK 9.91
SEK 10.53
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Kjell Group AB (publ) (KJELL.ST) Financial Forecast | Equlion
