Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
52.37%
32.96%
31.03%
27.68%
24.22%
20.22%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
17.85%
14.87%
15.91%
15.41%
14.44%
12.87%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
54.29%
54.29%
54.29%
54.29%
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 Nelly Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
54.29%
54.29%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
13.33%
11.98%
12.61%
12.37%
12.44%
12.45%
Total Assets
SEK 989.70M
SEK 1,167.65M
SEK 1,449.10M
SEK 1,783.01M
SEK 2,125.15M
SEK 2,440.01M
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 168.50M
SEK 160.40M
SEK 208.17M
SEK 248.97M
SEK 282.19M
SEK 293.79M
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 3,176.62M
SEK 3,250.83M
SEK 3,319.04M
SEK 3,382.84M
SEK 3,443.97M
SEK 3,507.09M
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 108.60
SEK 111.14
SEK 113.47
SEK 115.65
SEK 117.74
SEK 119.90
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Nelly Group AB (publ) (NELLY.ST) Financial Forecast | Equlion
