Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
18.29%
16.86%
18.24%
18.12%
17.23%
15.26%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
7.65%
7.32%
8.38%
8.57%
8.46%
7.9%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
100%
100%
100%
100%
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 Sweco AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
100%
100%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.05%
6.94%
7.35%
7.16%
7.2%
7.21%
Total Assets
SEK 29,888.00M
SEK 32,608.37M
SEK 37,845.45M
SEK 44,200.44M
SEK 50,195.93M
SEK 55,047.58M
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 2,226.00M
SEK 2,286.51M
SEK 2,951.45M
SEK 3,517.67M
SEK 3,992.56M
SEK 4,156.39M
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 53,153.04M
SEK 54,390.44M
SEK 55,530.03M
SEK 56,598.61M
SEK 57,621.25M
SEK 58,677.31M
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 147.14
SEK 150.57
SEK 153.72
SEK 156.68
SEK 159.51
SEK 162.43
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Sweco AB (publ) (SWEC-B.ST) Financial Forecast | Equlion
