NSI N.V. (NSI.AS)

Netherlands · Construction and Real Estate · EUR

Key financials

ROE: -1.49%; 2025 (actual)
ROA: -0.94%; 2025 (actual)
Gross Margin: 81.65%; 2025 (actual)
Net Margin: -13.25%; 2025 (actual)
Total Assets: €1,037,877.00K; 2025 (actual)
Net Income: -€9,790.00K; 2025 (actual)
Valuation: €344,946.25K; 2025 (actual)
Stock Price: €17.67; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	-1.49%	-1.94%	-1.51%	-1.78%	-2.03%	-1.87%
Sector average	-9.31%	78.7%	18.16%	13.12%	10.77%	9.36%
ROA	-0.94%	-1.14%	-0.8%	-0.85%	-0.89%	-0.78%
Sector average	1.44%	1.4%	1.94%	1.9%	1.79%	1.89%
Gross Margin	81.65%	81.65%	81.65%	81.65%

Amounts in EUR (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 NSI N.V.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	-13.25%	-14.94%	-10.45%	-11.15%	-11.8%	-10.46%
Sector average	14.55%	10.57%	16.65%	15.54%	14.46%	16.51%

Total Assets	€1,037,877.00K	€1,125,540.80K	€1,225,993.10K	€1,335,281.84K	€1,408,253.18K	€1,439,693.90K
Sector average	€5,274,860.14K	€5,678,795.31K	€6,146,817.05K	€6,700,097.97K	€7,108,305.78K	€7,354,262.60K

Net Income	-€9,790.00K	-€12,325.79K	-€9,399.16K	-€10,921.48K	-€12,193.26K	-€11,050.98K
Sector average	€252,039.14K	€270,337.89K	€306,205.06K	€321,301.40K	€329,574.76K	€344,141.13K

Valuation	€344,946.25K	€434,293.69K	€331,175.07K	€384,813.36K	€429,623.90K	€389,376.37K
Sector average	€2,066,576.03K	€2,228,187.11K	€2,157,436.93K	€2,105,701.59K	€2,050,761.86K	€1,980,023.06K

Stock Price	€17.67	€22.25	€16.97	€19.71	€22.01	€19.95
Sector average	€11.52	€13.93	€12.92	€13.05	€13.10	€12.48