Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
6.82%
21.51%
23.1%
22.15%
24.17%
22.88%
19.72%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
1.15%
2.18%
2.15%
2.33%
2.8%
2.97%
2.93%
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 Calviks AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
7.54%
8.87%
8.87%
8.87%
8.87%
8.87%
8.87%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
0.41%
0.93%
1.04%
1.03%
1.18%
1.26%
1.3%
Total Assets
SEK 710,680.00K
SEK 1,049,484.00K
SEK 1,124,146.61K
SEK 1,288,820.86K
SEK 1,486,017.62K
SEK 1,647,283.50K
SEK 1,738,461.21K
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 5,448.00K
SEK 19,204.27K
SEK 23,410.98K
SEK 28,159.53K
SEK 38,821.38K
SEK 46,512.88K
SEK 49,554.60K
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 241,412.98K
SEK 247,430.27K
SEK 253,301.32K
SEK 258,478.15K
SEK 263,253.16K
SEK 268,077.95K
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 44.30
SEK 45.40
SEK 46.48
SEK 47.43
SEK 48.31
SEK 49.19
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Calviks AB (publ) (CALVIK.ST) Financial Forecast | Equlion
