Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-39.25%
59.26%
38.78%
30.97%
26.04%
22.19%
19.45%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-12.03%
19.75%
16.39%
14.74%
13.61%
12.49%
11.62%
Sector average
-
-18.37%
-24.33%
-31.23%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Neovici Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-25.08%
-4.52%
-35.58%
Gross Margin
54.94%
64.47%
64.47%
64.47%
64.47%
64.47%
64.47%
Net Margin
-11.43%
12.44%
10.47%
10.63%
10.79%
10.9%
11%
Total Assets
SEK 141,629.66K
SEK 156,617.00K
SEK 203,139.45K
SEK 248,285.68K
SEK 297,201.13K
SEK 346,881.53K
SEK 399,923.90K
Sector average
-
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
SEK 11,144,571.07K
Net Income
-SEK 14,961.85K
SEK 29,454.80K
SEK 29,484.86K
SEK 33,265.51K
SEK 37,130.95K
SEK 40,229.91K
SEK 43,399.52K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 126,535.66K
SEK 129,157.66K
SEK 131,724.89K
SEK 134,238.38K
SEK 136,747.12K
SEK 139,253.37K
Sector average
-
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
SEK 8,212,218.95K
Stock Price
-
SEK 2.53
SEK 2.58
SEK 2.63
SEK 2.68
SEK 2.73
SEK 2.78
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Neovici Holding AB (publ) (NEO-B.ST) Financial Forecast | Equlion
