Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.4%
6.88%
6.93%
6.45%
6.09%
5.79%
5.5%
Sector average
-
10.14%
0.49%
-6.09%
-27.16%
39.01%
24.05%
ROA
2.32%
6.38%
6.49%
6.06%
5.74%
5.47%
5.21%
Sector average
-
4.73%
1.29%
-0.41%
-1.31%
-1.95%
-1.49%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Siljansvik AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
39.72%
100%
100%
100%
100%
100%
100%
Sector average
-
50.78%
50.78%
50.78%
50.78%
50.78%
52.13%
Net Margin
156.45%
132.15%
137.44%
135.11%
134.03%
132.47%
131.29%
Total Assets
SEK 2,227.77M
SEK 2,230.85M
SEK 2,381.45M
SEK 2,531.42M
SEK 2,682.23M
SEK 2,834.72M
SEK 2,987.71M
Sector average
-
SEK 938.51M
SEK 978.64M
SEK 1,019.39M
SEK 1,060.61M
SEK 1,102.96M
SEK 1,458.30M
Net Income
SEK 66.96M
SEK 142.21M
SEK 149.64M
SEK 148.94M
SEK 149.70M
SEK 150.85M
SEK 151.71M
Sector average
-
SEK 24.70M
SEK 26.35M
SEK 24.79M
SEK 24.97M
SEK 25.25M
SEK 48.84M
Valuation
-
SEK 1,202.81M
SEK 1,220.39M
SEK 1,239.55M
SEK 1,260.12M
SEK 1,282.10M
SEK 1,305.60M
Sector average
-
SEK 675.31M
SEK 661.27M
SEK 688.14M
SEK 698.42M
SEK 709.65M
SEK 681.21M
Stock Price
-
SEK 87.47
SEK 88.75
SEK 90.14
SEK 91.64
SEK 93.24
SEK 94.95
Sector average
-
SEK 23.62
SEK 23.84
SEK 24.28
SEK 24.68
SEK 25.11
SEK 36.93
Siljansvik AB (publ) (SIVI.ST) Financial Forecast | Equlion
