Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
13.37%
12.8%
14.49%
14.85%
14.59%
13.25%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
5.28%
5.38%
6.3%
6.5%
6.49%
6.15%
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 Bokusgruppen AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
45.71%
45.71%
45.71%
45.71%
45.71%
45.71%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
4.09%
4.14%
4.5%
4.4%
4.45%
4.46%
Total Assets
SEK 1,654,900.00K
SEK 1,769,182.64K
SEK 2,025,977.10K
SEK 2,348,586.53K
SEK 2,638,117.32K
SEK 2,852,319.15K
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 88,100.00K
SEK 92,178.82K
SEK 119,639.30K
SEK 142,077.62K
SEK 161,793.23K
SEK 168,755.72K
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 1,238,855.56K
SEK 1,267,795.37K
SEK 1,294,389.52K
SEK 1,319,406.33K
SEK 1,343,290.43K
SEK 1,367,909.67K
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 76.70
SEK 78.50
SEK 80.14
SEK 81.69
SEK 83.17
SEK 84.69
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Bokusgruppen AB (publ) (BOKUS.ST) Financial Forecast | Equlion
