Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.36%
10.39%
11.65%
9.8%
9.24%
8.58%
ROA
4.77%
4.4%
4.99%
4.32%
4.2%
4.12%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
83.79%
83.79%
83.79%
83.79%
83.79%
83.79%
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 Intea Fastigheter 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
82.45%
75.8%
88.93%
76.29%
75.51%
74.9%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 29,268.00M
SEK 33,609.56M
SEK 35,886.21M
SEK 39,123.05M
SEK 41,010.32M
SEK 41,924.55M
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 1,287.00M
SEK 1,383.61M
SEK 1,733.60M
SEK 1,621.70M
SEK 1,682.87M
SEK 1,706.65M
Sector average
SEK 564.10M
SEK 550.32M
SEK 939.02M
SEK 745.35M
SEK 790.30M
SEK 808.91M
Valuation
SEK 18,848.33M
SEK 19,187.79M
SEK 19,476.85M
SEK 19,813.47M
SEK 20,162.15M
SEK 20,531.68M
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 65.15
SEK 66.32
SEK 67.32
SEK 68.49
SEK 69.69
SEK 70.97
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Intea Fastigheter AB (publ) (INTEA-B.ST) Financial Forecast | Equlion
