Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
26.39%
23.82%
23.42%
22.79%
20.72%
17.78%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
19.54%
18.08%
18.23%
17.85%
16.45%
14.44%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 Evolution AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
97.21%
97.21%
97.21%
97.21%
97.21%
97.21%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
51.39%
51.35%
51.33%
51.21%
51.18%
51.17%
Total Assets
SEK 5,521,787.00K
SEK 6,676,988.62K
SEK 8,397,426.18K
SEK 10,485,684.90K
SEK 12,672,250.51K
SEK 14,748,405.79K
Sector average
SEK 19,145,091.43K
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
Net Income
SEK 1,062,096.00K
SEK 1,102,488.21K
SEK 1,373,693.78K
SEK 1,685,277.69K
SEK 1,904,529.79K
SEK 1,979,589.38K
Sector average
SEK 962,343.80K
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
Valuation
SEK 114,405,501.52K
SEK 117,053,969.22K
SEK 119,542,637.56K
SEK 121,831,725.44K
SEK 124,029,633.69K
SEK 126,302,794.55K
Sector average
SEK 19,146,439.70K
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
Stock Price
SEK 629.80
SEK 644.38
SEK 658.08
SEK 670.68
SEK 682.78
SEK 695.29
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Evolution AB (publ) (EVO.ST) Financial Forecast | Equlion
