Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-4.51%
-11.87%
-13.29%
-17.38%
-22.26%
-31.15%
-48.88%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-2.22%
-5.75%
-6.13%
-7.2%
-7.85%
-8.83%
-9.84%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 DevPort AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
20.62%
0.86%
0.86%
0.86%
0.86%
0.86%
0.86%
Net Margin
-1.37%
-4.36%
-4.27%
-4.35%
-4.34%
-4.33%
-4.31%
Total Assets
SEK 237,912.00K
SEK 209,868.00K
SEK 196,323.38K
SEK 191,793.65K
SEK 182,780.61K
SEK 175,630.37K
SEK 166,845.84K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
-SEK 5,748.00K
-SEK 12,867.70K
-SEK 12,449.33K
-SEK 13,975.40K
-SEK 14,709.40K
-SEK 15,829.12K
-SEK 16,850.27K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 136,427.67K
SEK 131,991.92K
SEK 148,171.91K
SEK 155,953.95K
SEK 167,825.66K
SEK 178,652.17K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 13.54
SEK 13.10
SEK 14.70
SEK 15.48
SEK 16.65
SEK 17.73
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
DevPort AB (publ) (DEVP-B.ST) Financial Forecast | Equlion
