Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-58.93%
-79.02%
-129.3%
376.44%
85.44%
49.17%
34.56%
ROA
-26.01%
-27.07%
-24.58%
-27.17%
-29.01%
-29.8%
-30.35%
Gross Margin
75.74%
66.4%
66.4%
66.4%
66.4%
66.4%
66.4%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
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 Magle Chemoswed Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
62.35%
Net Margin
-93.95%
-63.35%
-52.67%
-53.63%
-52.76%
-52.28%
-51.91%
Total Assets
SEK 821,127.00K
SEK 813,217.00K
SEK 850,454.84K
SEK 905,605.46K
SEK 972,569.39K
SEK 1,018,480.80K
SEK 1,051,480.81K
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 251,767.00K
-SEK 221,244.55K
-SEK 204,504.45K
-SEK 238,567.82K
-SEK 272,434.52K
-SEK 296,696.94K
-SEK 314,128.49K
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 363,429.04K
SEK 335,930.79K
SEK 391,885.24K
SEK 447,516.63K
SEK 487,371.48K
SEK 516,005.55K
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 17.60
SEK 16.27
SEK 18.98
SEK 21.67
SEK 23.60
SEK 24.99
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Magle Chemoswed Holding AB (publ) (MAGLE.ST) Financial Forecast | Equlion
