Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
16.7%
22.97%
22.24%
18.26%
16.54%
15.25%
14.21%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
4.24%
6.67%
6.75%
6.38%
6.28%
6.17%
6.07%
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 mySafety Group AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
47.48%
44.34%
44.34%
44.34%
44.34%
44.34%
44.34%
Net Margin
5.66%
8.77%
9.36%
8.97%
9.05%
9.14%
9.23%
Total Assets
SEK 443,037.00K
SEK 417,652.00K
SEK 430,567.54K
SEK 469,953.10K
SEK 516,832.01K
SEK 567,967.94K
SEK 622,570.39K
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 18,816.00K
SEK 28,705.76K
SEK 28,617.40K
SEK 28,728.11K
SEK 30,970.16K
SEK 33,454.00K
SEK 36,134.35K
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 352,904.55K
SEK 359,435.20K
SEK 366,382.49K
SEK 373,363.23K
SEK 380,348.79K
SEK 387,319.66K
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 15.70
SEK 15.99
SEK 16.30
SEK 16.61
SEK 16.92
SEK 17.23
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
mySafety Group AB (SAFETY-B.ST) Financial Forecast | Equlion
