Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
71.47%
25.42%
29.56%
25.44%
21.17%
18.01%
15.37%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-62.88%
-38.62%
-57.59%
-62.03%
-55.13%
-49.26%
-46.05%
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 Hexicon AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
61.82%
100%
100%
100%
100%
100%
100%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Total Assets
SEK 441,219.00K
SEK 385,400.00K
SEK 366,609.46K
SEK 423,617.54K
SEK 508,939.48K
SEK 570,527.32K
SEK 592,846.83K
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 327,111.00K
-SEK 159,600.00K
-SEK 216,550.83K
-SEK 245,076.13K
-SEK 257,051.32K
-SEK 265,863.46K
-SEK 267,878.82K
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 45,475.34K
SEK 61,702.52K
SEK 69,830.33K
SEK 73,242.46K
SEK 75,753.33K
SEK 76,327.57K
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 0.13
SEK 0.17
SEK 0.19
SEK 0.20
SEK 0.21
SEK 0.21
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Hexicon AB (publ) (HEXI.ST) Financial Forecast | Equlion
