Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
4.48%
4.5%
5.58%
5.79%
6.29%
6.38%
ROA
2.82%
2.85%
3.56%
3.7%
4.01%
4.1%
Gross Margin
68.89%
68.89%
68.89%
68.89%
68.89%
68.89%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
7.36%
7.4%
8.6%
8.21%
8.46%
8.59%
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 Vimian Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 1,109,800.00K
SEK 1,145,898.98K
SEK 1,209,219.95K
SEK 1,285,227.06K
SEK 1,365,506.92K
SEK 1,439,928.02K
Sector average
SEK 2,857,190.78K
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
Net Income
SEK 31,300.00K
SEK 32,176.82K
SEK 41,931.70K
SEK 46,090.18K
SEK 53,152.29K
SEK 57,521.39K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 16,021,897.69K
SEK 16,392,402.72K
SEK 16,730,423.02K
SEK 17,066,801.21K
SEK 17,386,678.93K
SEK 17,705,334.37K
Sector average
SEK 3,960,502.41K
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
Stock Price
SEK 30.34
SEK 31.04
SEK 31.68
SEK 32.32
SEK 32.92
SEK 33.53
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Vimian Group AB (publ) (VIMIAN.ST) Financial Forecast | Equlion
