Ependion AB (EPEN.ST)

Sweden · Technology · SEK

Key financials

ROE: 9.92%; 2025 (actual)
ROA: 4.91%; 2025 (actual)
Gross Margin: 53.46%; 2025 (actual)
Net Margin: 6.58%; 2025 (actual)
Total Assets: SEK 3,225,848.00K; 2025 (actual)
Net Income: SEK 146,741.00K; 2025 (actual)
Valuation: SEK 3,582,921.44K; 2025 (actual)
Stock Price: SEK 111.78; 2025 (actual)

Historical & projected performance

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

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	9.92%	8.68%	8.98%	8.22%	8.15%	8.1%
Sector average	-58.36%	-15.56%	-22.82%	-60.33%	-5.4%	2.8%
ROA	4.91%	4.45%	4.75%	4.47%	4.52%	4.58%
Sector average	-15.66%	-18.37%	-24.33%	-31.23%	-25.08%	-4.52%
Gross Margin	53.46%	53.46%	53.46%	53.46%

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 Ependion AB? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	SEK 3,225,848.00K	SEK 3,410,881.42K	SEK 3,609,257.06K	SEK 3,834,931.81K	SEK 4,080,521.36K	SEK 4,349,199.75K
Sector average	SEK 5,572,969.14K	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

Net Income	SEK 146,741.00K	SEK 147,623.56K	SEK 166,849.61K	SEK 166,484.37K	SEK 179,018.68K	SEK 193,164.43K
Sector average	SEK 244,683.06K	SEK 138,619.32K	SEK 145,240.31K	SEK 127,402.22K	SEK 140,337.71K	SEK 153,580.24K

Valuation	SEK 3,582,921.44K	SEK 3,651,069.94K	SEK 3,716,820.56K	SEK 3,787,300.87K	SEK 3,858,094.49K	SEK 3,928,803.95K
Sector average	SEK 4,387,444.21K	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

Stock Price	SEK 111.78	SEK 113.90	SEK 115.96	SEK 118.15	SEK 120.36	SEK 122.57
Sector average	SEK 52.73	SEK 38.22	SEK 38.34	SEK 39.63	SEK 40.67	SEK 41.72