Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
17.04%
17.59%
17.12%
15.4%
14.33%
13.35%
12.52%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
6.14%
6.86%
7.43%
7.22%
7.01%
6.75%
6.52%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Novotek AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
29.03%
19.61%
19.61%
19.61%
19.61%
19.61%
19.61%
Net Margin
7.76%
7.33%
7.98%
7.96%
7.95%
7.94%
7.93%
Total Assets
SEK 614,821.00K
SEK 562,200.00K
SEK 598,774.05K
SEK 663,922.98K
SEK 741,149.60K
SEK 820,391.33K
SEK 904,071.21K
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 39,036.00K
SEK 40,397.57K
SEK 43,108.31K
SEK 45,614.45K
SEK 49,232.15K
SEK 52,666.62K
SEK 56,215.68K
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 838,419.72K
SEK 854,332.85K
SEK 870,568.01K
SEK 886,845.51K
SEK 903,257.36K
SEK 919,811.87K
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 79.10
SEK 80.60
SEK 82.13
SEK 83.66
SEK 85.21
SEK 86.77
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Novotek AB (NTEK-B.ST) Financial Forecast | Equlion