Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-63.09%
-175.88%
228.19%
77.18%
47.62%
33.32%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-26.59%
-34.93%
-41.09%
-43.66%
-43.99%
-43.08%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
75.24%
75.24%
75.24%
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 Nepa AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
75.24%
75.24%
75.24%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-15.29%
-14.67%
-14.67%
-14.67%
-14.67%
-14.67%
Total Assets
SEK 98,457.00K
SEK 81,634.28K
SEK 88,299.21K
SEK 100,259.90K
SEK 109,783.45K
SEK 113,215.11K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
-SEK 34,043.00K
-SEK 31,455.49K
-SEK 34,910.28K
-SEK 41,162.44K
-SEK 46,202.09K
-SEK 48,032.41K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 121,093.06K
SEK 111,889.11K
SEK 124,178.04K
SEK 146,417.34K
SEK 164,343.69K
SEK 170,854.27K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 15.40
SEK 14.23
SEK 15.79
SEK 18.62
SEK 20.90
SEK 21.73
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Nepa AB (publ) (NEPA.ST) Financial Forecast | Equlion
