Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.51%
7.44%
9.09%
7.3%
7.37%
7.18%
6.96%
Sector average
-
8.13%
6.19%
1.73%
9.58%
-7.47%
2.26%
ROA
1.98%
3.06%
3.75%
3%
2.99%
2.97%
2.99%
Sector average
-
2.59%
3.14%
2.19%
2.01%
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 Nivika Fastigheter AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
1.89%
1.39%
Gross Margin
73%
72.72%
72.72%
72.72%
72.72%
72.72%
72.72%
Sector average
-
67.49%
67.49%
67.49%
67.49%
67.49%
59%
Net Margin
32.19%
46.99%
55.73%
43.7%
44.32%
44.58%
45.33%
Total Assets
SEK 13,860,000.00K
SEK 14,115,000.00K
SEK 15,085,194.61K
SEK 16,747,287.11K
SEK 17,929,233.28K
SEK 18,669,065.02K
SEK 19,083,487.59K
Sector average
-
SEK 35,458,041.55K
SEK 37,924,175.91K
SEK 41,383,193.13K
SEK 43,452,681.77K
SEK 44,535,668.33K
SEK 22,791,511.53K
Net Income
SEK 254,000.00K
SEK 428,113.99K
SEK 548,022.44K
SEK 477,541.90K
SEK 518,733.10K
SEK 543,434.33K
SEK 564,985.18K
Sector average
-
SEK 550,315.34K
SEK 939,015.85K
SEK 745,348.55K
SEK 790,297.33K
SEK 808,913.06K
SEK 117,919.54K
Valuation
-
SEK 3,818,324.42K
SEK 3,875,589.03K
SEK 3,946,637.06K
SEK 4,017,254.28K
SEK 4,089,744.50K
SEK 4,164,699.55K
Sector average
-
SEK 15,382,305.72K
SEK 15,434,328.52K
SEK 15,836,803.05K
SEK 16,087,176.93K
SEK 16,367,291.12K
SEK 13,586,249.02K
Stock Price
-
SEK 42.20
SEK 42.83
SEK 43.62
SEK 44.40
SEK 45.20
SEK 46.03
Sector average
-
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
SEK 18.76
Nivika Fastigheter AB (publ) (NIVI-B.ST) Financial Forecast | Equlion
