Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
12.82%
12.08%
13.1%
13.87%
13.71%
12.52%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
7.9%
7.61%
8.4%
8.88%
8.84%
8.28%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
Gross Margin
36.7%
36.7%
36.7%
36.7%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Systemair AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
36.7%
36.7%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
6.09%
6.08%
6.18%
6.14%
6.17%
6.17%
Total Assets
SEK 9,886.50M
SEK 10,751.72M
SEK 12,258.86M
SEK 14,115.49M
SEK 15,937.85M
SEK 17,490.93M
Sector average
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 760.80M
SEK 785.05M
SEK 966.36M
SEK 1,171.55M
SEK 1,328.98M
SEK 1,383.39M
Sector average
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
SEK 14,491.52M
SEK 14,823.99M
SEK 15,137.87M
SEK 15,429.02M
SEK 15,707.77M
SEK 15,995.66M
Sector average
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
SEK 69.83
SEK 71.43
SEK 72.94
SEK 74.35
SEK 75.69
SEK 77.08
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Systemair AB (publ) (SYSR.ST) Financial Forecast | Equlion
