Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-0.16%
13.43%
12.49%
13.24%
13.97%
13.68%
12.49%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-0.05%
3.87%
3.89%
4.21%
4.29%
4.19%
3.98%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 PION Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
4.64%
5.72%
5.72%
5.72%
5.72%
5.72%
5.72%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-0.01%
1.29%
1.35%
1.33%
1.33%
1.33%
1.34%
Total Assets
SEK 471,211.00K
SEK 486,300.00K
SEK 503,300.02K
SEK 598,913.13K
SEK 708,316.92K
SEK 798,599.55K
SEK 852,550.68K
Sector average
-
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
SEK 30,027,346.26K
Net Income
-SEK 211.00K
SEK 18,520.46K
SEK 19,230.25K
SEK 23,208.55K
SEK 28,061.83K
SEK 31,562.75K
SEK 32,840.76K
Sector average
-
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
SEK 1,714,071.25K
Valuation
-
SEK 249,550.29K
SEK 255,184.73K
SEK 260,547.21K
SEK 265,520.98K
SEK 270,316.01K
SEK 275,270.24K
Sector average
-
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
SEK 18,910,524.31K
Stock Price
-
SEK 5.18
SEK 5.30
SEK 5.41
SEK 5.51
SEK 5.61
SEK 5.71
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
PION Group AB (publ) (PION-B.ST) Financial Forecast | Equlion
