Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.33%
7.47%
10.4%
8.05%
7.83%
7.4%
ROA
3.26%
2.24%
3.18%
2.51%
2.49%
2.46%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
56.53%
56.53%
56.53%
56.53%
56.53%
56.53%
Sector average
67.91%
67.49%
67.49%
67.49%
Amounts in SEK (millions); 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 Pandox AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
67.49%
67.49%
Net Margin
42.03%
31.68%
44.78%
34.93%
35.13%
35.05%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 111,894.00M
SEK 121,183.09M
SEK 129,738.40M
SEK 140,118.34M
SEK 146,042.00M
SEK 149,028.26M
Sector average
SEK 33,698.69M
SEK 35,458.04M
SEK 37,924.18M
SEK 41,383.19M
SEK 43,452.68M
SEK 44,535.67M
Net Income
SEK 3,139.00M
SEK 2,615.98M
SEK 3,987.32M
SEK 3,384.86M
SEK 3,561.91M
SEK 3,633.93M
Sector average
SEK 564.10M
SEK 550.32M
SEK 939.02M
SEK 745.35M
SEK 790.30M
SEK 808.91M
Valuation
SEK 38,606.59M
SEK 39,369.16M
SEK 39,901.70M
SEK 40,605.45M
SEK 41,324.44M
SEK 42,081.82M
Sector average
SEK 11,485.58M
SEK 15,382.31M
SEK 15,434.33M
SEK 15,836.80M
SEK 16,087.18M
SEK 16,367.29M
Stock Price
SEK 198.39
SEK 202.31
SEK 205.04
SEK 208.66
SEK 212.35
SEK 216.24
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Pandox AB (publ) (PNDX-B.ST) Financial Forecast | Equlion
