Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-27.91%
-29.39%
-38.89%
-74.04%
-425.4%
134.93%
60.09%
ROA
-18.83%
-18.31%
-21.8%
-29.95%
-37.84%
-39.74%
-41.1%
Gross Margin
65.83%
62.55%
62.55%
62.55%
62.55%
62.55%
62.55%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
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 Nosa Plugs AB? It covers the balance sheet, income statement and Equlion model projections.
-33.63%
-26.52%
-26.57%
-26.64%
-26.62%
-26.61%
-26.61%
Total Assets
SEK 64,714.00K
SEK 62,479.00K
SEK 51,524.73K
SEK 41,371.53K
SEK 43,705.04K
SEK 45,296.66K
SEK 46,424.07K
Sector average
-
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
-SEK 8,041.00K
-SEK 11,641.65K
-SEK 12,425.79K
-SEK 13,909.43K
-SEK 16,094.72K
-SEK 17,682.75K
-SEK 18,850.72K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 157,924.76K
SEK 168,562.00K
SEK 188,688.37K
SEK 218,332.90K
SEK 239,875.34K
SEK 255,719.39K
Sector average
-
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
-
SEK 0.61
SEK 0.65
SEK 0.73
SEK 0.84
SEK 0.92
SEK 0.98
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Nosa Plugs AB (NOSA.ST) Financial Forecast | Equlion
