Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
17.97%
14.93%
14%
13.94%
14.28%
13.73%
12.83%
ROA
14.52%
11.84%
11.03%
11.17%
11.48%
11.1%
10.5%
Gross Margin
68.5%
68.69%
68.69%
68.69%
68.69%
68.69%
68.69%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
20.17%
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 CellaVision AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
17.52%
17.65%
17.54%
17.55%
17.56%
17.57%
Total Assets
SEK 1,094,888.00K
SEK 1,142,153.00K
SEK 1,275,395.77K
SEK 1,459,205.77K
SEK 1,681,613.49K
SEK 1,910,382.58K
SEK 2,143,482.22K
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 153,078.00K
SEK 132,395.79K
SEK 133,326.03K
SEK 152,724.99K
SEK 180,253.19K
SEK 199,415.22K
SEK 212,752.13K
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 3,667,888.51K
SEK 3,747,763.49K
SEK 3,825,760.41K
SEK 3,899,346.39K
SEK 3,971,475.15K
SEK 4,044,262.61K
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 153.78
SEK 157.13
SEK 160.40
SEK 163.48
SEK 166.51
SEK 169.56
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
CellaVision AB (publ) (CEVI.ST) Financial Forecast | Equlion
