Doxa AB (publ) (DOXA.ST)

Sweden · Construction and Real Estate · SEK

Key financials

ROE: -15.67%; 2025 (actual)
ROA: -5.49%; 2025 (actual)
Gross Margin: -16.75%; 2025 (actual)
Net Margin: -
Total Assets: SEK 4,029.20M; 2025 (actual)
Net Income: -SEK 335.40M; 2025 (actual)
Valuation: SEK 577.67M; 2026 (forecast)
Stock Price: SEK 0.44; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	-15.67%	-36.5%	-52.29%	-143.77%	317.98%	77.51%	44.35%
Sector average	-	8.13%	6.19%	1.73%	9.58%	-7.47%	2.26%
ROA	-5.49%	-17.72%	-17.69%	-17.72%	-17.3%	-17.21%	-17.17%
Sector average	-	2.59%	3.14%	2.19%	2.01%	1.89%	1.39%

Amounts in SEK (millions); 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 Doxa AB (publ)? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 4,029.20M	SEK 4,060.40M	SEK 5,105.11M	SEK 5,701.33M	SEK 5,967.06M	SEK 6,124.65M	SEK 6,240.32M
Sector average	-	SEK 35,458.04M	SEK 37,924.18M	SEK 41,383.19M	SEK 43,452.68M	SEK 44,535.67M	SEK 22,791.51M

Net Income	-SEK 335.40M	-SEK 716.60M	-SEK 810.66M	-SEK 957.66M	-SEK 1,009.56M	-SEK 1,040.68M	-SEK 1,061.63M
Sector average	-	SEK 550.32M	SEK 939.02M	SEK 745.35M	SEK 790.30M	SEK 808.91M	SEK 117.92M

Valuation	-	SEK 577.67M	SEK 653.49M	SEK 771.99M	SEK 813.83M	SEK 838.92M	SEK 855.81M
Sector average	-	SEK 15,382.31M	SEK 15,434.33M	SEK 15,836.80M	SEK 16,087.18M	SEK 16,367.29M	SEK 13,586.25M

Stock Price	-	SEK 0.44	SEK 0.50	SEK 0.59	SEK 0.62	SEK 0.64	SEK 0.65
Sector average	-	SEK 78.82	SEK 78.62	SEK 81.58	SEK 82.98	SEK 84.43	SEK 18.76