Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
1.71%
1.83%
2.36%
2.57%
2.84%
2.87%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
0.45%
0.48%
0.62%
0.61%
0.61%
0.6%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
9.82%
9.82%
9.82%
9.82%
Amounts in SEK (millions); 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 NCC AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
9.82%
9.82%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
0.25%
0.27%
0.32%
0.29%
0.29%
0.29%
Total Assets
SEK 30,582.00M
SEK 29,906.00M
SEK 32,736.08M
SEK 37,698.44M
SEK 41,735.85M
SEK 43,153.07M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 142.00M
SEK 146.50M
SEK 192.73M
SEK 214.64M
SEK 243.99M
SEK 254.16M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 20,792.03M
SEK 21,264.86M
SEK 21,690.71M
SEK 22,108.86M
SEK 22,508.58M
SEK 22,921.11M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 211.88
SEK 216.70
SEK 221.04
SEK 225.30
SEK 229.38
SEK 233.58
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
NCC AB (publ) (NCC-A.ST) Financial Forecast | Equlion
