Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-74.54%
-285.21%
157.27%
64.5%
41.42%
31.02%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-56.08%
-123.03%
-309.3%
-316.35%
-322.8%
-330.03%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
85.18%
85.18%
85.18%
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 Bambuser AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
85.18%
85.18%
85.18%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-136.04%
-135.83%
-136.18%
-136.39%
-136.56%
-136.72%
Total Assets
SEK 141,774.00K
SEK 38,154.05K
SEK 40,538.28K
SEK 42,671.19K
SEK 44,660.38K
SEK 46,749.53K
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 113,039.00K
-SEK 110,686.84K
-SEK 121,697.36K
-SEK 131,615.76K
-SEK 140,954.88K
-SEK 150,842.16K
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 109,893.01K
SEK 107,606.31K
SEK 118,310.40K
SEK 127,952.76K
SEK 137,031.96K
SEK 146,644.07K
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 13.65
SEK 13.36
SEK 14.69
SEK 15.89
SEK 17.02
SEK 18.21
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Bambuser AB (publ) (BUSER.ST) Financial Forecast | Equlion
