Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
28.36%
23.63%
24.57%
22.69%
21.02%
18.11%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
5.8%
5.86%
7.13%
7.44%
7.67%
7.32%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
Gross Margin
43.47%
43.47%
43.47%
43.47%
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 Rusta AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
43.47%
43.47%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
4.36%
4.59%
5.05%
4.86%
4.96%
5%
Total Assets
SEK 9,614.00M
SEK 10,199.36M
SEK 11,382.52M
SEK 12,809.34M
SEK 14,225.98M
SEK 15,443.96M
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 549.00M
SEK 580.08M
SEK 769.10M
SEK 899.56M
SEK 1,036.70M
SEK 1,085.63M
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 15,058.75M
SEK 15,414.18M
SEK 15,737.78M
SEK 16,045.91M
SEK 16,337.50M
SEK 16,636.93M
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 98.45
SEK 100.78
SEK 102.89
SEK 104.91
SEK 106.81
SEK 108.77
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Rusta AB (publ) (RUSTA.ST) Financial Forecast | Equlion
