Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
15.29%
13.01%
17.45%
16.29%
16.08%
14.47%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
3.72%
3.4%
4.98%
4.93%
5.16%
5%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
16.59%
16.59%
16.59%
16.59%
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 Bilia AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
16.59%
16.59%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
1.88%
1.78%
2.32%
2.11%
2.17%
2.19%
Total Assets
SEK 20,229.00M
SEK 20,732.84M
SEK 23,053.17M
SEK 25,859.64M
SEK 28,396.31M
SEK 30,263.18M
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 760.00M
SEK 696.38M
SEK 1,090.17M
SEK 1,204.62M
SEK 1,398.67M
SEK 1,465.58M
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 11,805.11M
SEK 12,097.41M
SEK 12,343.16M
SEK 12,586.39M
SEK 12,815.25M
SEK 13,050.12M
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 128.70
SEK 131.88
SEK 134.56
SEK 137.22
SEK 139.71
SEK 142.27
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Bilia AB (publ) (BILI-A.ST) Financial Forecast | Equlion
