Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
11.74%
10.71%
11.53%
12.39%
12.35%
11.41%
Sector average
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
8.84%
8.19%
8.86%
9.44%
9.4%
8.79%
Sector average
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
-35.3%
Gross Margin
61.61%
61.61%
61.61%
61.61%
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 Vuxen Group AB? It covers the balance sheet, income statement and Equlion model projections.
61.61%
61.61%
Sector average
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
4.73%
4.65%
4.69%
4.68%
4.69%
4.69%
Total Assets
SEK 138,502.00K
SEK 151,377.02K
SEK 171,039.57K
SEK 195,385.90K
SEK 219,932.26K
SEK 242,014.78K
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 11,618.00K
SEK 11,864.40K
SEK 14,278.75K
SEK 17,299.41K
SEK 19,511.91K
SEK 20,297.75K
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 193,200.00K
SEK 197,566.55K
SEK 201,730.70K
SEK 205,590.01K
SEK 209,302.00K
SEK 213,137.99K
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 17.25
SEK 17.64
SEK 18.01
SEK 18.36
SEK 18.69
SEK 19.03
Sector average
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Vuxen Group AB (VUXEN.ST) Financial Forecast | Equlion
