Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
20.29%
12.73%
38.44%
22.3%
22.02%
19.25%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
1.17%
0.75%
2.89%
2.16%
2.57%
2.66%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 Scandic Hotels Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
63.74%
63.74%
63.74%
63.74%
63.74%
63.74%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
2.8%
1.79%
6.17%
4.08%
4.56%
4.7%
Total Assets
SEK 52,590.00M
SEK 52,920.23M
SEK 55,241.09M
SEK 57,465.17M
SEK 59,679.35M
SEK 61,587.01M
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 625.00M
SEK 393.58M
SEK 1,565.47M
SEK 1,218.47M
SEK 1,502.99M
SEK 1,613.62M
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 20,624.58M
SEK 21,228.51M
SEK 21,568.30M
SEK 22,020.69M
SEK 22,430.41M
SEK 22,841.50M
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 95.87
SEK 98.68
SEK 100.26
SEK 102.36
SEK 104.27
SEK 106.18
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Scandic Hotels Group AB (publ) (SHOT.ST) Financial Forecast | Equlion
