Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
865.44%
375.87%
113.73%
56.07%
40.2%
31.06%
25%
ROA
-180.46%
-190.51%
-356.92%
-
-
-
-
Gross Margin
100%
100%
100%
100%
100%
100%
100%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Total Assets
SEK 29,025.00K
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 Xintela AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 35,098.00K
SEK 5,126.11K
SEK 5,478.23K
SEK 6,333.43K
SEK 6,983.66K
SEK 7,438.32K
Sector average
-
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
-SEK 48,564.00K
-SEK 61,079.19K
-SEK 71,783.80K
-SEK 77,147.42K
-SEK 88,634.26K
-SEK 97,380.19K
-SEK 103,459.66K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 244,599.78K
SEK 287,467.81K
SEK 308,947.15K
SEK 354,947.73K
SEK 389,972.00K
SEK 414,318.04K
Sector average
-
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
-
SEK 0.28
SEK 0.33
SEK 0.36
SEK 0.41
SEK 0.45
SEK 0.48
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Xintela AB (publ) (XINT.ST) Financial Forecast | Equlion
