Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
3.99%
3.95%
4.2%
4.5%
4.67%
4.59%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
3.68%
3.61%
3.77%
3.76%
3.62%
3.48%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Amounts in SEK; 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 Hernö Gin AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
77.97%
77.97%
77.97%
77.97%
77.97%
77.97%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
9.37%
9.22%
8.57%
8.12%
7.84%
7.75%
Total Assets
SEK 124,299,567.00
SEK 129,367,847.57
SEK 139,964,131.86
SEK 161,806,841.26
SEK 179,351,412.06
SEK 185,572,809.88
Sector average
SEK 19,145,091,432.34
SEK 20,092,558,686.73
SEK 22,231,046,380.53
SEK 25,423,776,522.79
SEK 28,653,407,838.54
SEK 31,315,204,428.70
Net Income
SEK 4,446,145.00
SEK 4,577,209.85
SEK 5,071,921.17
SEK 5,678,874.25
SEK 6,169,916.62
SEK 6,345,600.47
Sector average
SEK 962,343,799.58
SEK 1,005,543,354.66
SEK 1,253,752,958.24
SEK 1,471,950,861.91
SEK 1,710,992,931.54
SEK 1,833,046,310.87
Valuation
SEK 134,741,515.26
SEK 137,416,653.47
SEK 140,057,299.16
SEK 142,623,890.67
SEK 145,169,989.66
SEK 147,830,601.72
Sector average
SEK 19,146,439,704.96
SEK 26,182,431,482.83
SEK 26,737,895,366.32
SEK 27,294,343,931.65
SEK 27,811,906,519.71
SEK 28,326,838,620.09
Stock Price
SEK 3.30
SEK 3.37
SEK 3.43
SEK 3.49
SEK 3.56
SEK 3.62
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Hernö Gin AB (publ) (HERNO-B.ST) Financial Forecast | Equlion
