Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
17.83%
16.61%
16.1%
16.01%
15.59%
14.31%
ROA
14.84%
14%
13.67%
13.64%
13.32%
12.33%
Gross Margin
92.57%
92.57%
92.57%
92.57%
92.57%
92.57%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
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 Bonesupport Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
12.1%
12.14%
12.11%
12.06%
12.04%
12.03%
Total Assets
SEK 1,036,139.00K
SEK 1,209,308.78K
SEK 1,413,527.82K
SEK 1,657,239.10K
SEK 1,929,457.51K
SEK 2,201,687.64K
Sector average
SEK 2,857,190.78K
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
Net Income
SEK 142,154.00K
SEK 157,136.49K
SEK 179,312.73K
SEK 209,478.83K
SEK 238,961.68K
SEK 254,595.56K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 12,245,168.50K
SEK 12,514,304.40K
SEK 12,778,127.84K
SEK 13,029,787.87K
SEK 13,270,500.28K
SEK 13,513,716.20K
Sector average
SEK 3,960,502.41K
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
Stock Price
SEK 188.00
SEK 192.13
SEK 196.18
SEK 200.05
SEK 203.74
SEK 207.48
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Bonesupport Holding AB (publ) (BONEX.ST) Financial Forecast | Equlion
