Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
31.38%
24.01%
24.46%
21.89%
20.52%
18.21%
ROA
7.41%
6.35%
7.47%
7.46%
7.64%
7.4%
Gross Margin
68.43%
68.43%
68.43%
68.43%
68.43%
68.43%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
6.72%
6.16%
7.11%
6.72%
6.87%
6.94%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Dynavox Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 2,474,500.00K
SEK 2,701,649.61K
SEK 3,020,629.84K
SEK 3,442,359.56K
SEK 3,870,640.94K
SEK 4,255,399.42K
Sector average
SEK 2,857,190.78K
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
Net Income
SEK 165,700.00K
SEK 164,388.24K
SEK 213,672.04K
SEK 240,945.80K
SEK 279,250.49K
SEK 300,691.12K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 10,754,371.38K
SEK 11,005,828.71K
SEK 11,236,651.72K
SEK 11,462,546.20K
SEK 11,676,400.31K
SEK 11,890,400.27K
Sector average
SEK 3,960,502.41K
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
Stock Price
SEK 101.39
SEK 103.76
SEK 105.94
SEK 108.07
SEK 110.09
SEK 112.10
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Dynavox Group AB (publ) (DYVOX.ST) Financial Forecast | Equlion
