Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
5.75%
5.96%
8.05%
6.19%
6.41%
6.35%
6.24%
Sector average
-
8.13%
6.19%
1.73%
9.58%
-7.47%
2.26%
ROA
2.2%
2.27%
3.07%
2.34%
2.36%
2.36%
2.39%
Sector average
-
2.59%
3.14%
2.19%
2.01%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Fastighets AB Trianon (publ)? It covers the balance sheet, income statement and Equlion model projections.
1.89%
1.39%
Gross Margin
66.62%
66.94%
66.94%
66.94%
66.94%
66.94%
66.94%
Sector average
-
67.49%
67.49%
67.49%
67.49%
67.49%
59%
Net Margin
39.2%
37.97%
50.59%
37.48%
38.47%
38.92%
39.83%
Total Assets
SEK 13,701.80M
SEK 14,322.90M
SEK 15,039.78M
SEK 16,747.47M
SEK 17,957.37M
SEK 18,759.03M
SEK 19,174.52M
Sector average
-
SEK 35,458.04M
SEK 37,924.18M
SEK 41,383.19M
SEK 43,452.68M
SEK 44,535.67M
SEK 22,791.51M
Net Income
SEK 308.60M
SEK 318.35M
SEK 450.74M
SEK 372.31M
SEK 410.04M
SEK 433.54M
SEK 453.58M
Sector average
-
SEK 550.32M
SEK 939.02M
SEK 745.35M
SEK 790.30M
SEK 808.91M
SEK 117.92M
Valuation
-
SEK 3,626.21M
SEK 3,678.97M
SEK 3,748.16M
SEK 3,816.23M
SEK 3,885.52M
SEK 3,956.73M
Sector average
-
SEK 15,382.31M
SEK 15,434.33M
SEK 15,836.80M
SEK 16,087.18M
SEK 16,367.29M
SEK 13,586.25M
Stock Price
-
SEK 19.67
SEK 19.95
SEK 20.33
SEK 20.70
SEK 21.07
SEK 21.46
Sector average
-
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
SEK 18.76
Fastighets AB Trianon (publ) (TRIAN-B.ST) Financial Forecast | Equlion
