Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
-3.54%
-3.23%
-3.77%
-4.76%
-5.62%
-6.19%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-2.22%
-1.98%
-2.13%
-2.26%
-2.25%
-2.19%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
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 Uswe Sports AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
55.1%
55.1%
55.1%
55.1%
55.1%
55.1%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-1.79%
-1.54%
-1.52%
-1.52%
-1.51%
-1.51%
Total Assets
SEK 108,109.00K
SEK 107,828.22K
SEK 119,381.64K
SEK 138,818.60K
SEK 152,482.74K
SEK 157,328.77K
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 2,422.00K
-SEK 2,139.50K
-SEK 2,416.83K
-SEK 2,922.80K
-SEK 3,273.04K
-SEK 3,398.03K
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 71,365.28K
SEK 63,041.15K
SEK 71,212.93K
SEK 86,121.43K
SEK 96,441.43K
SEK 100,124.53K
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 10.00
SEK 8.83
SEK 9.98
SEK 12.07
SEK 13.51
SEK 14.03
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Uswe Sports AB (publ) (USWE.ST) Financial Forecast | Equlion
