Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
15.54%
13.14%
17.89%
15.26%
15.4%
14.45%
ROA
3.4%
3.03%
4.56%
4.27%
4.67%
4.75%
Gross Margin
23.16%
23.16%
23.16%
23.16%
23.16%
23.16%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
3.26%
2.95%
4.15%
3.58%
3.75%
3.83%
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 Medicover AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 2,420,900.00K
SEK 2,526,586.45K
SEK 2,709,375.73K
SEK 2,918,899.60K
SEK 3,138,275.92K
SEK 3,339,336.07K
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 77,500.00K
SEK 74,960.93K
SEK 119,379.31K
SEK 120,131.66K
SEK 141,330.94K
SEK 153,932.39K
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 33,478,412.82K
SEK 34,300,258.17K
SEK 34,977,150.39K
SEK 35,694,238.25K
SEK 36,367,139.54K
SEK 37,033,660.56K
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 220.29
SEK 225.70
SEK 230.15
SEK 234.87
SEK 239.30
SEK 243.68
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Medicover AB (publ) (MCOV-B.ST) Financial Forecast | Equlion
