Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
10.57%
9.68%
12.71%
10.18%
9.82%
9.2%
ROA
3.9%
3.5%
4.62%
3.84%
3.84%
3.82%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
83.42%
83.42%
83.42%
83.42%
83.42%
83.42%
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 Cibus Real Estate 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
48.41%
46.4%
63.58%
52.47%
53.46%
53.82%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 2,746,000.00K
SEK 3,188,563.65K
SEK 3,420,906.88K
SEK 3,720,431.02K
SEK 3,891,950.76K
SEK 3,978,694.65K
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 91,400.00K
SEK 103,867.09K
SEK 152,750.91K
SEK 137,128.67K
SEK 146,182.06K
SEK 150,469.06K
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 12,007,062.35K
SEK 12,251,653.41K
SEK 12,436,549.74K
SEK 12,660,623.70K
SEK 12,886,827.07K
SEK 13,123,011.20K
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 146.27
SEK 149.25
SEK 151.51
SEK 154.24
SEK 156.99
SEK 159.87
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Cibus Real Estate AB (publ) (CIBUS.ST) Financial Forecast | Equlion
