Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
32.98%
38.25%
33.92%
26.91%
22.58%
19.63%
17.44%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
13.25%
13.83%
13.06%
12.25%
11.29%
10.55%
9.92%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Bahnhof AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
29%
28.78%
28.78%
28.78%
28.78%
28.78%
28.78%
Net Margin
8.27%
8%
8.12%
8%
7.99%
7.99%
7.98%
Total Assets
SEK 1,400,692.00K
SEK 1,309,638.00K
SEK 1,453,116.62K
SEK 1,706,512.51K
SEK 1,969,126.52K
SEK 2,251,180.66K
SEK 2,548,356.07K
Sector average
-
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
SEK 11,144,571.07K
Net Income
SEK 183,072.00K
SEK 187,361.49K
SEK 180,432.38K
SEK 193,453.17K
SEK 207,542.58K
SEK 222,711.07K
SEK 237,983.41K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 5,649,901.48K
SEK 5,758,099.65K
SEK 5,867,370.42K
SEK 5,977,484.73K
SEK 6,088,218.23K
SEK 6,199,800.43K
Sector average
-
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
SEK 8,212,218.95K
Stock Price
-
SEK 52.53
SEK 53.53
SEK 54.55
SEK 55.57
SEK 56.60
SEK 57.64
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Bahnhof AB (publ) (BAHN-B.ST) Financial Forecast | Equlion
