Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-21.81%
-27.42%
-38.18%
-67.05%
-229.36%
178.51%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-15.71%
-17.27%
-17.42%
-18.25%
-18.9%
-19.6%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
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 Sivers Semiconductors AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
-0.68%
-0.68%
-0.68%
-0.68%
-0.68%
-0.68%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-72.6%
-71.75%
-70.71%
-71.12%
-70.74%
-70.37%
Total Assets
SEK 1,330,990.00K
SEK 1,321,058.48K
SEK 1,332,694.79K
SEK 1,361,433.69K
SEK 1,394,600.42K
SEK 1,431,237.41K
Sector average
SEK 5,572,969.14K
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
Net Income
-SEK 222,569.00K
-SEK 229,029.33K
-SEK 231,090.62K
-SEK 245,897.23K
-SEK 260,439.18K
-SEK 276,933.58K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 1,324,450.39K
SEK 1,362,894.15K
SEK 1,375,160.32K
SEK 1,463,270.66K
SEK 1,549,806.03K
SEK 1,647,959.91K
Sector average
SEK 4,387,444.21K
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
Stock Price
SEK 4.15
SEK 4.27
SEK 4.31
SEK 4.59
SEK 4.86
SEK 5.17
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Sivers Semiconductors AB (publ) (SIVE.ST) Financial Forecast | Equlion
