Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.26%
11.18%
3.36%
3.72%
4.27%
4.56%
4.53%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
3.23%
5.49%
1.74%
1.92%
2.06%
2.08%
2.03%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
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 Meds Apotek AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
27.64%
27.27%
27.27%
27.27%
27.27%
27.27%
27.27%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
0.77%
1.39%
0.47%
0.46%
0.45%
0.45%
0.45%
Total Assets
SEK 270,703.00K
SEK 274,506.00K
SEK 271,823.76K
SEK 298,857.78K
SEK 335,599.10K
SEK 364,796.25K
SEK 380,246.16K
Sector average
-
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
SEK 7,727.00K
SEK 14,962.00K
SEK 4,762.39K
SEK 5,465.31K
SEK 6,522.79K
SEK 7,289.20K
SEK 7,567.52K
Sector average
-
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
-
SEK 924,894.46K
SEK 944,970.15K
SEK 964,542.32K
SEK 982,818.98K
SEK 1,000,528.91K
SEK 1,018,866.17K
Sector average
-
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
-
SEK 49.80
SEK 50.88
SEK 51.93
SEK 52.92
SEK 53.87
SEK 54.86
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Meds Apotek AB (MEDS.ST) Financial Forecast | Equlion
