Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
17.8%
14.75%
14.61%
12.77%
12.16%
11.62%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
7.6%
7%
7.46%
6.88%
6.84%
6.79%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
31.44%
31.44%
31.44%
31.44%
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 Exsitec Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
31.44%
31.44%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
9.6%
9.43%
10.27%
9.67%
9.75%
9.82%
Total Assets
SEK 1,122,135.00K
SEK 1,193,045.50K
SEK 1,299,130.93K
SEK 1,408,846.06K
SEK 1,528,745.56K
SEK 1,657,292.23K
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 85,879.00K
SEK 81,047.95K
SEK 92,956.71K
SEK 93,149.48K
SEK 100,468.41K
SEK 108,121.77K
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 2,023,297.46K
SEK 2,062,361.39K
SEK 2,099,659.24K
SEK 2,139,486.33K
SEK 2,179,381.70K
SEK 2,219,324.46K
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 150.44
SEK 153.34
SEK 156.12
SEK 159.08
SEK 162.04
SEK 165.01
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Exsitec Holding AB (publ) (EXS.ST) Financial Forecast | Equlion
