Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-402.07%
-706.26%
351.98%
83.33%
51.87%
37.33%
28.85%
ROA
-152.88%
-208.12%
-242.46%
-352.37%
-372.03%
-368.42%
-366.05%
Gross Margin
66.99%
57.08%
57.08%
57.08%
57.08%
57.08%
57.08%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
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 SciBase Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
62.35%
Net Margin
-215.18%
-187.89%
-167.49%
-170.01%
-172.73%
-174.23%
-175.12%
Total Assets
SEK 52,169.00K
SEK 72,983.00K
SEK 42,488.69K
SEK 46,506.54K
SEK 53,852.91K
SEK 59,088.64K
SEK 62,744.63K
Sector average
-
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
SEK 1,806,991.80K
Net Income
-SEK 87,063.00K
-SEK 130,231.21K
-SEK 139,984.46K
-SEK 156,798.09K
-SEK 186,683.74K
-SEK 208,047.92K
-SEK 222,986.64K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 405,943.88K
SEK 436,345.74K
SEK 488,755.54K
SEK 581,912.13K
SEK 648,506.45K
SEK 695,071.96K
Sector average
-
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
SEK 3,179,755.44K
Stock Price
-
SEK 28.75
SEK 30.90
SEK 34.61
SEK 41.21
SEK 45.93
SEK 49.23
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
SciBase Holding AB (publ) (SCIB.ST) Financial Forecast | Equlion
