Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
6.33%
3.68%
6.91%
4.77%
4.82%
4.69%
ROA
2.48%
1.29%
2.22%
1.48%
1.47%
1.45%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
72.02%
72.02%
72.02%
72.02%
72.02%
72.02%
Sector average
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 Bonäsudden Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
67.91%
67.49%
67.49%
67.49%
67.49%
67.49%
Net Margin
57.22%
34.59%
62.03%
41.67%
42.17%
42.13%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 1,542,982.00K
SEK 1,864,432.38K
SEK 2,057,927.46K
SEK 2,241,857.45K
SEK 2,347,121.85K
SEK 2,399,615.08K
Sector average
SEK 33,698,689.49K
SEK 35,458,041.55K
SEK 37,924,175.91K
SEK 41,383,193.13K
SEK 43,452,681.77K
SEK 44,535,668.33K
Net Income
SEK 28,763.00K
SEK 21,966.83K
SEK 43,481.57K
SEK 31,818.98K
SEK 33,709.95K
SEK 34,434.72K
Sector average
SEK 564,103.50K
SEK 550,315.34K
SEK 939,015.85K
SEK 745,348.55K
SEK 790,297.33K
SEK 808,913.06K
Valuation
SEK 482,924.68K
SEK 493,202.90K
SEK 498,334.61K
SEK 507,193.31K
SEK 516,185.57K
SEK 525,646.00K
Sector average
SEK 11,485,577.97K
SEK 15,382,305.72K
SEK 15,434,328.52K
SEK 15,836,803.05K
SEK 16,087,176.93K
SEK 16,367,291.12K
Stock Price
SEK 178.00
SEK 181.79
SEK 183.68
SEK 186.95
SEK 190.26
SEK 193.75
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Bonäsudden Holding AB (publ) (BONAS.ST) Financial Forecast | Equlion
