Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
16.08%
15.72%
15.91%
15.77%
15.37%
14.18%
ROA
9.56%
8.95%
9.38%
9.54%
9.51%
9.05%
Gross Margin
58.64%
58.64%
58.64%
58.64%
58.64%
58.64%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
10.43%
10.52%
10.97%
10.78%
10.85%
10.88%
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 MedCap AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 2,606,000.00K
SEK 2,932,392.67K
SEK 3,329,212.58K
SEK 3,825,661.49K
SEK 4,347,671.02K
SEK 4,839,252.17K
Sector average
SEK 2,857,190.78K
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
Net Income
SEK 219,800.00K
SEK 247,756.40K
SEK 293,780.51K
SEK 341,230.14K
SEK 388,823.44K
SEK 415,825.96K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 8,221,633.50K
SEK 8,405,815.75K
SEK 8,582,688.66K
SEK 8,752,085.34K
SEK 8,914,341.91K
SEK 9,077,720.07K
Sector average
SEK 3,960,502.41K
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
Stock Price
SEK 549.00
SEK 561.30
SEK 573.11
SEK 584.42
SEK 595.26
SEK 606.17
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
MedCap AB (publ) (MCAP.ST) Financial Forecast | Equlion
