Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
1.46%
1.13%
3.4%
2.3%
2.45%
2.48%
ROA
0.52%
0.37%
0.94%
0.58%
0.59%
0.59%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
66.39%
66.39%
66.39%
66.39%
66.39%
66.39%
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 Brinova Fastigheter 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
7.76%
6.73%
17.96%
11.34%
11.84%
12.02%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 19,387,300.00K
SEK 24,675,886.30K
SEK 28,592,204.56K
SEK 31,463,222.19K
SEK 32,919,568.14K
SEK 33,655,624.41K
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 73,100.00K
SEK 81,164.40K
SEK 250,976.99K
SEK 174,434.44K
SEK 190,484.69K
SEK 197,624.73K
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 3,661,152.65K
SEK 3,755,395.93K
SEK 3,793,999.03K
SEK 3,864,411.31K
SEK 3,933,999.91K
SEK 4,006,100.54K
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 15.90
SEK 16.31
SEK 16.48
SEK 16.78
SEK 17.08
SEK 17.40
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Brinova Fastigheter AB (publ) (BRIN-B.ST) Financial Forecast | Equlion
