Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
10.87%
13.29%
13.57%
14.69%
15.32%
14.84%
13.42%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
7.56%
8.94%
9.56%
10.58%
11.12%
10.94%
10.12%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for RugVista Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
63.13%
64.24%
64.24%
64.24%
64.24%
64.24%
64.24%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
7.97%
8.33%
8.72%
8.53%
8.56%
8.57%
8.58%
Total Assets
SEK 899.82M
SEK 759.97M
SEK 833.74M
SEK 962.49M
SEK 1,110.52M
SEK 1,264.03M
SEK 1,407.61M
Sector average
-
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 62.50M
SEK 74.22M
SEK 76.20M
SEK 95.04M
SEK 115.27M
SEK 129.86M
SEK 135.16M
Sector average
-
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
-
SEK 1,367.17M
SEK 1,398.63M
SEK 1,428.12M
SEK 1,455.42M
SEK 1,481.72M
SEK 1,508.87M
Sector average
-
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
-
SEK 65.78
SEK 67.29
SEK 68.71
SEK 70.02
SEK 71.29
SEK 72.59
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
RugVista Group AB (publ) (RUG.ST) Financial Forecast | Equlion
