Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-13.35%
-13.47%
-15.52%
-20.16%
-26.58%
-38.37%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-8.32%
-8.62%
-8.62%
-9.14%
-9.27%
-9.47%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
82.25%
82.25%
82.25%
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 Subgen AI AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
82.25%
82.25%
82.25%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-24.91%
-25.21%
-24.22%
-24.22%
-23.8%
-23.39%
Total Assets
SEK 618,972.00K
SEK 606,182.01K
SEK 615,605.73K
SEK 638,006.26K
SEK 655,335.09K
SEK 674,558.83K
Sector average
SEK 5,572,969.14K
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
Net Income
-SEK 50,921.00K
-SEK 52,793.53K
-SEK 52,646.81K
-SEK 57,312.89K
-SEK 59,965.98K
-SEK 62,980.71K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 16,109,573.85K
SEK 16,701,975.12K
SEK 16,655,557.61K
SEK 18,131,737.27K
SEK 18,971,080.28K
SEK 19,924,832.20K
Sector average
SEK 4,387,444.21K
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
Stock Price
SEK 12.30
SEK 12.75
SEK 12.72
SEK 13.84
SEK 14.48
SEK 15.21
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Subgen AI AB (publ) (SUBGEN.ST) Financial Forecast | Equlion
