Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
16.65%
14.35%
16.43%
16.5%
16.05%
14.39%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.82%
7.14%
8.64%
8.96%
9.02%
8.47%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
55.81%
55.81%
55.81%
55.81%
Amounts in SEK (millions); 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 Ratos AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
55.81%
55.81%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
11.31%
11.21%
12.42%
12.05%
12.23%
12.27%
Total Assets
SEK 27,885.00M
SEK 29,775.33M
SEK 33,866.32M
SEK 38,855.25M
SEK 43,810.90M
SEK 48,129.73M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 2,130.00M
SEK 2,057.83M
SEK 2,750.78M
SEK 3,259.03M
SEK 3,729.18M
SEK 3,891.51M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 12,091.50M
SEK 12,378.16M
SEK 12,638.33M
SEK 12,883.65M
SEK 13,116.98M
SEK 13,357.39M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 36.92
SEK 37.79
SEK 38.59
SEK 39.34
SEK 40.05
SEK 40.78
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Ratos AB (publ) (RATO-A.ST) Financial Forecast | Equlion
