Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
25.6%
21.64%
22.43%
21.48%
19.75%
17.11%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
10.84%
10.26%
11.42%
11.42%
11%
10.07%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 Berner Industrier AB? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
41.94%
41.94%
41.94%
41.94%
41.94%
41.94%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.22%
7.23%
7.57%
7.42%
7.46%
7.46%
Total Assets
SEK 697,963.00K
SEK 785,763.99K
SEK 938,964.60K
SEK 1,118,790.81K
SEK 1,295,320.51K
SEK 1,449,134.40K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
SEK 72,255.00K
SEK 76,139.35K
SEK 98,502.68K
SEK 117,524.82K
SEK 132,826.78K
SEK 138,250.10K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 1,795,633.70K
SEK 1,837,408.91K
SEK 1,875,818.81K
SEK 1,911,782.92K
SEK 1,946,318.74K
SEK 1,981,990.02K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 95.54
SEK 97.76
SEK 99.81
SEK 101.72
SEK 103.56
SEK 105.46
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Berner Industrier AB (BERNER-B.ST) Financial Forecast | Equlion
