Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.37%
11.34%
12.38%
10.65%
10.47%
10.23%
10.08%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
1.71%
4.5%
5.1%
4.63%
4.74%
4.8%
4.89%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Inission AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
44.42%
44.96%
44.96%
44.96%
44.96%
44.96%
44.96%
Net Margin
1.35%
3.06%
3.6%
3.33%
3.4%
3.45%
3.52%
Total Assets
SEK 1,760,600.00K
SEK 1,925,900.00K
SEK 2,050,071.55K
SEK 2,175,668.53K
SEK 2,329,968.83K
SEK 2,492,546.63K
SEK 2,670,917.10K
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 29,800.00K
SEK 82,965.35K
SEK 101,328.16K
SEK 97,725.96K
SEK 106,843.69K
SEK 115,774.35K
SEK 126,299.30K
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 1,148,304.81K
SEK 1,169,340.09K
SEK 1,192,428.05K
SEK 1,215,401.31K
SEK 1,238,346.85K
SEK 1,261,042.73K
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 49.77
SEK 50.68
SEK 51.68
SEK 52.67
SEK 53.67
SEK 54.65
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Inission AB (publ) (INISS-B.ST) Financial Forecast | Equlion
