Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.79%
11.38%
12.93%
13.48%
13.44%
12.33%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.35%
6.44%
7.53%
7.96%
8.08%
7.65%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 Karnell Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
36.06%
36.06%
36.06%
36.06%
36.06%
36.06%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
8.34%
8.39%
9.1%
8.88%
8.98%
9.01%
Total Assets
SEK 2,226,700.00K
SEK 2,398,200.17K
SEK 2,681,247.93K
SEK 3,038,417.26K
SEK 3,390,643.88K
SEK 3,693,820.21K
Sector average
SEK 19,145,091.43K
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
Net Income
SEK 141,500.00K
SEK 148,995.75K
SEK 191,243.60K
SEK 227,581.51K
SEK 259,816.95K
SEK 270,968.24K
Sector average
SEK 962,343.80K
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
Valuation
SEK 3,879,783.23K
SEK 3,970,145.58K
SEK 4,053,671.52K
SEK 4,132,172.07K
SEK 4,206,965.35K
SEK 4,284,068.77K
Sector average
SEK 19,146,439.70K
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
Stock Price
SEK 72.70
SEK 74.39
SEK 75.96
SEK 77.43
SEK 78.83
SEK 80.28
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Karnell Group AB (publ) (KARNEL-B.ST) Financial Forecast | Equlion
