Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.27%
10.08%
12.59%
13.11%
13.2%
12.15%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.44%
5.28%
6.63%
6.96%
7.14%
6.81%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 MilDef Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
44.99%
44.99%
44.99%
44.99%
44.99%
44.99%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.22%
6.47%
7.35%
7.14%
7.27%
7.31%
Total Assets
SEK 2,906,800.00K
SEK 3,202,910.71K
SEK 3,601,903.53K
SEK 4,072,130.57K
SEK 4,523,099.42K
SEK 4,894,102.66K
Sector average
SEK 19,145,091.43K
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
Net Income
SEK 147,700.00K
SEK 161,240.59K
SEK 225,665.06K
SEK 267,188.31K
SEK 306,923.79K
SEK 320,672.76K
Sector average
SEK 962,343.80K
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
Valuation
SEK 5,619,216.88K
SEK 5,755,344.44K
SEK 5,876,675.26K
SEK 5,991,220.70K
SEK 6,099,853.52K
SEK 6,211,648.96K
Sector average
SEK 19,146,439.70K
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
Stock Price
SEK 119.32
SEK 122.21
SEK 124.78
SEK 127.22
SEK 129.52
SEK 131.90
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
MilDef Group AB (publ) (MILDEF.ST) Financial Forecast | Equlion
