Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
53.9%
77.91%
70.92%
49.35%
38.95%
31.09%
24.59%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
6.19%
6.97%
6.92%
6.95%
6.73%
6.35%
5.89%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 Unlimited Travel Group UTG AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
23.05%
24.22%
24.22%
24.22%
24.22%
24.22%
24.22%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
2.13%
2.36%
2.63%
2.59%
2.62%
2.63%
2.63%
Total Assets
SEK 375,216.00K
SEK 527,316.00K
SEK 629,509.88K
SEK 812,427.89K
SEK 1,006,541.08K
SEK 1,170,403.44K
SEK 1,276,241.33K
Sector average
-
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
SEK 30,027,346.26K
Net Income
SEK 20,497.00K
SEK 31,436.91K
SEK 40,046.53K
SEK 50,117.99K
SEK 61,239.92K
SEK 69,158.90K
SEK 72,044.00K
Sector average
-
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
SEK 1,714,071.25K
Valuation
-
SEK 263,299.05K
SEK 269,400.12K
SEK 275,119.19K
SEK 280,394.27K
SEK 285,463.74K
SEK 290,695.59K
Sector average
-
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
SEK 18,910,524.31K
Stock Price
-
SEK 22.50
SEK 23.02
SEK 23.51
SEK 23.96
SEK 24.39
SEK 24.84
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Unlimited Travel Group UTG AB (publ) (UTG.ST) Financial Forecast | Equlion
