Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-26.74%
-34.37%
-62.46%
-209.79%
191.7%
67.48%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-19.26%
-18.33%
-25.49%
-35.6%
-53.88%
-107.05%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Total Assets
SEK 175,867.38K
SEK 143,098.03K
SEK 119,897.04K
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for SeaTwirl AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 92,415.00K
SEK 58,796.18K
SEK 20,389.51K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
-SEK 30,747.03K
-SEK 29,233.20K
-SEK 33,524.38K
-SEK 37,791.28K
-SEK 40,737.50K
-SEK 42,382.76K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 191,470.69K
SEK 182,043.61K
SEK 208,766.08K
SEK 235,337.30K
SEK 253,684.22K
SEK 263,929.78K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 32.00
SEK 30.42
SEK 34.89
SEK 39.33
SEK 42.40
SEK 44.11
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SeaTwirl AB (publ) (STW.ST) Financial Forecast | Equlion
