Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
8.59%
9.51%
11%
10.43%
9.98%
9.58%
9.23%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
6.24%
7.05%
8.33%
8.03%
7.74%
7.49%
7.26%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for SmartCraft Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-4.52%
-35.58%
Gross Margin
62.12%
50.29%
50.29%
50.29%
50.29%
50.29%
50.29%
Net Margin
14.93%
15.02%
18.12%
17.83%
17.63%
17.45%
17.28%
Total Assets
SEK 1,200,576.59K
SEK 1,184,100.00K
SEK 1,291,904.20K
SEK 1,421,304.41K
SEK 1,558,197.76K
SEK 1,702,752.04K
SEK 1,855,802.10K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
SEK 76,374.52K
SEK 84,078.10K
SEK 103,175.10K
SEK 108,911.30K
SEK 115,373.13K
SEK 122,114.12K
SEK 129,258.00K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 4,063,585.05K
SEK 4,138,142.38K
SEK 4,214,273.63K
SEK 4,291,726.97K
SEK 4,370,526.07K
SEK 4,450,627.16K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 25.00
SEK 25.46
SEK 25.93
SEK 26.40
SEK 26.89
SEK 27.38
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
SmartCraft Group AB (publ) (SMCRT.ST) Financial Forecast | Equlion
