Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
12.68%
12.79%
13.41%
11.7%
10.88%
9.97%
ROA
6.08%
6.26%
6.92%
6.33%
6.14%
5.85%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
93.39%
93.39%
93.39%
93.39%
93.39%
93.39%
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 Kallebäck Property Invest 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
81.96%
80.06%
88.55%
80.54%
80.04%
79.61%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 1,277,818.00K
SEK 1,383,186.37K
SEK 1,498,172.03K
SEK 1,614,460.75K
SEK 1,727,544.28K
SEK 1,837,020.49K
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 75,325.00K
SEK 83,304.75K
SEK 99,634.05K
SEK 98,506.08K
SEK 102,541.45K
SEK 104,274.76K
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 708,789.12K
SEK 721,733.81K
SEK 733,435.28K
SEK 746,188.29K
SEK 759,356.94K
SEK 773,274.10K
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 194.19
SEK 197.74
SEK 200.94
SEK 204.44
SEK 208.04
SEK 211.86
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
Kallebäck Property Invest AB (publ) (KAPIAB.ST) Financial Forecast | Equlion
