Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-29.56%
-33.88%
-55.59%
-135.87%
361.83%
81.7%
47.34%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-22.42%
-22.16%
-23.85%
-22.73%
-22.78%
-22.96%
-22.93%
Sector average
-
-18.37%
-24.33%
-31.23%
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 InCoax Networks AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-25.08%
-4.52%
-35.58%
Gross Margin
85.15%
17.43%
17.43%
17.43%
17.43%
17.43%
17.43%
Net Margin
-67.75%
-246.31%
-240.76%
-240.79%
-240.82%
-240.87%
-240.9%
Total Assets
SEK 152,839.49K
SEK 160,725.00K
SEK 186,933.68K
SEK 196,435.77K
SEK 207,254.51K
SEK 222,229.03K
SEK 237,542.14K
Sector average
-
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
SEK 11,144,571.07K
Net Income
-SEK 32,559.66K
-SEK 34,745.14K
-SEK 41,460.50K
-SEK 43,574.00K
-SEK 45,980.34K
-SEK 49,311.02K
-SEK 52,717.14K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 109,659.70K
SEK 130,854.17K
SEK 137,524.61K
SEK 145,119.31K
SEK 155,631.30K
SEK 166,381.43K
Sector average
-
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
SEK 8,212,218.95K
Stock Price
-
SEK 0.73
SEK 0.87
SEK 0.92
SEK 0.97
SEK 1.04
SEK 1.11
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
InCoax Networks AB (publ) (INCOAX.ST) Financial Forecast | Equlion
