Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-1.26%
-0.86%
1.05%
0.84%
1.51%
1.7%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-0.54%
-0.38%
0.44%
0.31%
0.47%
0.5%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Gross Margin
12.78%
12.78%
12.78%
12.78%
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 Bonava AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
12.78%
12.78%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-1.15%
-0.81%
0.85%
0.56%
0.9%
0.99%
Total Assets
SEK 15,647.00M
SEK 15,386.37M
SEK 17,366.67M
SEK 21,124.57M
SEK 23,854.38M
SEK 24,792.21M
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 89.00M
-SEK 59.72M
SEK 72.50M
SEK 58.83M
SEK 106.41M
SEK 121.99M
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 3,550.69M
SEK 3,709.50M
SEK 3,796.25M
SEK 3,895.66M
SEK 3,972.40M
SEK 4,045.21M
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 11.04
SEK 11.53
SEK 11.80
SEK 12.11
SEK 12.35
SEK 12.58
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Bonava AB (publ) (BONAV-B.ST) Financial Forecast | Equlion