Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
14.27%
12.43%
12.58%
11.14%
10.78%
10.47%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
5.96%
5.28%
5.71%
5.32%
5.36%
5.4%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
34.98%
34.98%
34.98%
34.98%
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 NCAB Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
34.98%
34.98%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
5.5%
5.1%
5.7%
5.28%
5.35%
5.41%
Total Assets
SEK 3,520,957.00K
SEK 3,711,480.37K
SEK 3,954,464.71K
SEK 4,243,792.69K
SEK 4,547,113.28K
SEK 4,876,486.88K
Sector average
SEK 5,572,969.14K
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
Net Income
SEK 206,040.00K
SEK 190,798.10K
SEK 218,831.52K
SEK 218,083.71K
SEK 235,439.65K
SEK 254,469.81K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 8,802,549.89K
SEK 8,972,495.98K
SEK 9,134,753.68K
SEK 9,308,813.69K
SEK 9,483,084.25K
SEK 9,656,886.07K
Sector average
SEK 4,387,444.21K
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
Stock Price
SEK 47.08
SEK 47.99
SEK 48.86
SEK 49.79
SEK 50.72
SEK 51.65
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
NCAB Group AB (publ) (NCAB.ST) Financial Forecast | Equlion
