Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
0.03%
3.42%
5.3%
5.02%
5.91%
6.33%
6.31%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
0.01%
1.38%
2.1%
1.99%
2.3%
2.45%
2.48%
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 Drillcon AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
86.3%
88.96%
88.96%
88.96%
88.96%
88.96%
88.96%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
0.01%
1.45%
2.3%
1.88%
1.99%
2.05%
2.1%
Total Assets
SEK 406,125.00K
SEK 436,069.00K
SEK 445,008.43K
SEK 480,439.21K
SEK 516,946.45K
SEK 548,012.43K
SEK 569,306.22K
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 43.00K
SEK 5,815.66K
SEK 9,231.25K
SEK 9,208.74K
SEK 11,453.50K
SEK 13,049.43K
SEK 13,845.69K
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 165,466.00K
SEK 168,943.46K
SEK 172,632.25K
SEK 176,017.50K
SEK 179,256.58K
SEK 182,541.92K
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 3.71
SEK 3.79
SEK 3.87
SEK 3.95
SEK 4.02
SEK 4.09
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Drillcon AB (publ) (DRIL.ST) Financial Forecast | Equlion
