Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-7.38%
-7.77%
-8.41%
-9.2%
-10.14%
-11.28%
Sector average
-4.96%
-12.15%
46.93%
14.12%
-14.05%
3.46%
ROA
-7.01%
-7.33%
-8.08%
-8.81%
-9.66%
-10.7%
Sector average
-6.85%
-8.31%
-8.32%
-9.04%
-9.32%
-9.47%
Total Assets
SEK 274,062.00K
SEK 244,359.66K
SEK 225,384.21K
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 Nordic Iron Ore AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 206,363.36K
SEK 187,342.73K
SEK 168,322.30K
Sector average
SEK 21,711,422.84K
SEK 22,681,967.34K
SEK 23,291,736.76K
SEK 23,832,542.06K
SEK 24,345,896.31K
SEK 24,896,530.34K
Net Income
-SEK 19,475.00K
-SEK 19,001.34K
-SEK 18,975.45K
-SEK 19,020.85K
-SEK 19,020.63K
-SEK 19,020.43K
Sector average
SEK 840,172.62K
SEK 824,529.48K
SEK 848,333.93K
SEK 769,520.31K
SEK 734,016.51K
SEK 705,945.74K
Valuation
SEK 368,100.81K
SEK 359,148.04K
SEK 358,658.73K
SEK 359,516.80K
SEK 359,512.64K
SEK 359,508.88K
Sector average
SEK 15,921,115.66K
SEK 16,297,432.97K
SEK 16,450,119.03K
SEK 16,686,712.71K
SEK 16,954,142.91K
SEK 17,258,374.29K
Stock Price
SEK 5.42
SEK 5.29
SEK 5.28
SEK 5.29
SEK 5.29
SEK 5.29
Sector average
SEK 87.17
SEK 62.48
SEK 62.01
SEK 62.85
SEK 63.67
SEK 64.68
Nordic Iron Ore AB (publ) (NIO.ST) Financial Forecast | Equlion