Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
10.14%
9.39%
11.51%
11.9%
12.06%
11.21%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
5.13%
4.72%
5.97%
6.25%
6.45%
6.2%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Beijer Ref AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
31.98%
31.98%
31.98%
31.98%
31.98%
31.98%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
6.28%
5.88%
6.65%
6.35%
6.44%
6.47%
Total Assets
SEK 44,519.00M
SEK 46,516.68M
SEK 51,405.72M
SEK 57,343.25M
SEK 63,018.53M
SEK 67,703.87M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 2,326.00M
SEK 2,146.37M
SEK 2,923.60M
SEK 3,399.47M
SEK 3,884.57M
SEK 4,053.68M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 75,178.81M
SEK 76,959.56M
SEK 78,555.85M
SEK 80,079.00M
SEK 81,529.28M
SEK 83,023.52M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 148.28
SEK 151.79
SEK 154.94
SEK 157.95
SEK 160.81
SEK 163.75
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Beijer Ref AB (publ) (BEIJ-B.ST) Financial Forecast | Equlion
