Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
10.58%
10.48%
11.3%
12.14%
12.14%
11.24%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.7%
6.31%
6.81%
7.18%
7.12%
6.71%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
21.12%
21.12%
21.12%
21.12%
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 Nyab AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
21.12%
21.12%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
3.9%
3.94%
4.01%
4%
4.01%
4.01%
Total Assets
SEK 350,708.00K
SEK 383,286.83K
SEK 435,660.05K
SEK 503,101.19K
SEK 565,248.93K
SEK 613,401.13K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
SEK 21,316.00K
SEK 23,171.14K
SEK 27,878.94K
SEK 33,679.89K
SEK 38,016.52K
SEK 39,558.41K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 4,282,460.26K
SEK 4,379,145.16K
SEK 4,471,338.47K
SEK 4,556,954.67K
SEK 4,639,253.71K
SEK 4,724,279.93K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 6.02
SEK 6.15
SEK 6.28
SEK 6.40
SEK 6.52
SEK 6.64
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Nyab AB (publ) (NYAB.ST) Financial Forecast | Equlion
