Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
74.82%
59.55%
37.68%
27.16%
21.15%
17.34%
ROA
-
33.47%
30.34%
23.52%
18.89%
15.73%
13.5%
Sector average
-
-4.99%
-4.81%
-6.38%
-17.12%
-1.99%
-8.52%
Total Assets
SEK 75,030.00K
SEK 66,139.00K
SEK 89,796.26K
SEK 113,731.57K
SEK 137,456.10K
SEK 160,915.72K
SEK 184,208.03K
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Brock Milton Capital AB? It covers the balance sheet, income statement and Equlion model projections.
-
SEK 221,480,763.64K
SEK 228,102,368.67K
SEK 234,281,116.31K
SEK 240,416,190.20K
SEK 246,492,417.76K
SEK 288,613,108.64K
Net Income
SEK 22,360.00K
SEK 23,621.26K
SEK 23,657.26K
SEK 23,935.30K
SEK 23,724.54K
SEK 23,459.62K
SEK 23,292.31K
Sector average
-
SEK 5,891,131.81K
SEK 6,329,995.68K
SEK 5,875,193.64K
SEK 5,833,776.14K
SEK 5,778,722.46K
SEK 1,129,128.52K
Valuation
-
SEK 434,779.51K
SEK 440,877.87K
SEK 447,409.72K
SEK 454,567.33K
SEK 462,390.11K
SEK 470,864.60K
Sector average
-
SEK 65,298,914.18K
SEK 66,031,265.47K
SEK 67,032,223.98K
SEK 68,089,711.06K
SEK 69,317,629.18K
SEK 35,342,666.54K
Stock Price
-
SEK 108.00
SEK 109.52
SEK 111.14
SEK 112.92
SEK 114.86
SEK 116.96
Sector average
-
SEK 184.91
SEK 186.99
SEK 189.70
SEK 197.23
SEK 196.12
SEK 57.40
Brock Milton Capital AB (BMC.ST) Financial Forecast | Equlion
