Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
7.7%
14.05%
12.74%
11.84%
11.36%
10.87%
10.45%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
5.82%
11.84%
10.82%
10.2%
9.87%
9.5%
9.18%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 LumenRadio AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
65.21%
68.91%
68.91%
68.91%
68.91%
68.91%
68.91%
Net Margin
7.86%
13.78%
13.75%
13.73%
13.73%
13.74%
13.74%
Total Assets
SEK 303,804.00K
SEK 321,546.00K
SEK 358,108.06K
SEK 399,204.95K
SEK 444,750.00K
SEK 493,064.71K
SEK 544,687.67K
Sector average
-
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
SEK 11,144,571.07K
Net Income
SEK 19,090.00K
SEK 37,027.76K
SEK 36,782.21K
SEK 38,625.59K
SEK 41,629.59K
SEK 44,531.64K
SEK 47,611.98K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 718,426.20K
SEK 731,982.64K
SEK 745,895.77K
SEK 759,862.56K
SEK 773,946.42K
SEK 788,130.97K
Sector average
-
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
SEK 8,212,218.95K
Stock Price
-
SEK 57.10
SEK 58.18
SEK 59.28
SEK 60.39
SEK 61.51
SEK 62.64
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
LumenRadio AB (publ) (LUMEN.ST) Financial Forecast | Equlion
