Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-43.47%
-72.72%
-271.88%
161.47%
64.46%
41.12%
Sector average
-58.36%
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
ROA
-14.36%
-15.32%
-15.65%
-16.74%
-17.09%
-17.48%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
11.62%
11.62%
11.62%
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 Binero Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
11.62%
11.62%
11.62%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-10.34%
-10.51%
-10.13%
-10.3%
-10.22%
-10.15%
Total Assets
SEK 392,899.00K
SEK 374,120.93K
SEK 383,014.98K
SEK 400,933.81K
SEK 416,512.05K
SEK 432,089.50K
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 49,557.00K
-SEK 58,745.40K
-SEK 59,244.00K
-SEK 65,632.18K
-SEK 69,869.84K
-SEK 74,181.98K
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 312,796.69K
SEK 370,792.54K
SEK 373,939.64K
SEK 414,260.94K
SEK 441,008.46K
SEK 468,226.05K
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 2.24
SEK 2.66
SEK 2.68
SEK 2.97
SEK 3.16
SEK 3.35
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Binero Group AB (publ) (BINERO.ST) Financial Forecast | Equlion
