Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.68%
10.45%
12.53%
10.45%
9.94%
9.22%
ROA
4.82%
4.1%
4.89%
4.21%
4.14%
4.08%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
79.46%
79.46%
79.46%
79.46%
79.46%
79.46%
Sector average
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for Fastighetsbolaget Emilshus 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
58.48%
52.47%
65.09%
55.76%
55.97%
55.91%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 12,663.00M
SEK 14,879.95M
SEK 16,140.55M
SEK 17,627.89M
SEK 18,481.02M
SEK 18,894.31M
Sector average
SEK 33,698.69M
SEK 35,458.04M
SEK 37,924.18M
SEK 41,383.19M
SEK 43,452.68M
SEK 44,535.67M
Net Income
SEK 524.00M
SEK 564.05M
SEK 759.00M
SEK 710.04M
SEK 747.29M
SEK 763.16M
Sector average
SEK 564.10M
SEK 550.32M
SEK 939.02M
SEK 745.35M
SEK 790.30M
SEK 808.91M
Valuation
SEK 6,746.66M
SEK 6,877.67M
SEK 6,984.10M
SEK 7,107.42M
SEK 7,233.40M
SEK 7,365.97M
Sector average
SEK 11,485.58M
SEK 15,382.31M
SEK 15,434.33M
SEK 15,836.80M
SEK 16,087.18M
SEK 16,367.29M
Stock Price
SEK 53.44
SEK 54.48
SEK 55.32
SEK 56.30
SEK 57.30
SEK 58.35
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Fastighetsbolaget Emilshus AB (publ) (EMIL-B.ST) Financial Forecast | Equlion
