Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-7.88%
-4.31%
-4.28%
-5.31%
-6.51%
-7.67%
-8.87%
ROA
-6.65%
-3.63%
-3.61%
-4.41%
-5.26%
-6.03%
-6.77%
Gross Margin
52.19%
57.68%
57.68%
57.68%
57.68%
57.68%
57.68%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
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 IDL Diagnostics AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
62.35%
Net Margin
-22.88%
-9%
-8.37%
-8.73%
-8.74%
-8.75%
-8.74%
Total Assets
SEK 176,862.00K
SEK 175,033.00K
SEK 169,498.57K
SEK 164,168.75K
SEK 158,320.02K
SEK 150,931.70K
SEK 142,456.00K
Sector average
-
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
SEK 1,806,991.80K
Net Income
-SEK 12,151.00K
-SEK 6,391.74K
-SEK 6,220.41K
-SEK 7,354.74K
-SEK 8,487.85K
-SEK 9,318.61K
-SEK 9,927.32K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 81,317.46K
SEK 79,137.76K
SEK 93,569.00K
SEK 107,984.71K
SEK 118,553.87K
SEK 126,298.03K
Sector average
-
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
SEK 3,179,755.44K
Stock Price
-
SEK 0.35
SEK 0.34
SEK 0.41
SEK 0.47
SEK 0.51
SEK 0.55
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
IDL Diagnostics AB (publ) (IDLDX.ST) Financial Forecast | Equlion
