Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
7.3%
8.81%
7.56%
7.82%
8.83%
9.14%
8.79%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
3.36%
4.11%
3.59%
3.77%
4.26%
4.48%
4.42%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for NIBE Industrier AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
31.5%
32.26%
32.26%
32.26%
32.26%
32.26%
32.26%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
5.58%
6.38%
5.64%
5.11%
5.3%
5.41%
5.47%
Total Assets
SEK 65,055.00M
SEK 69,105.00M
SEK 72,195.89M
SEK 78,294.21M
SEK 84,936.01M
SEK 91,163.29M
SEK 96,209.38M
Sector average
-
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
SEK 30,027.35M
Net Income
SEK 2,277.00M
SEK 2,754.97M
SEK 2,536.90M
SEK 2,833.06M
SEK 3,478.29M
SEK 3,941.52M
SEK 4,145.52M
Sector average
-
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
SEK 1,714.07M
Valuation
-
SEK 71,183.68M
SEK 72,755.35M
SEK 74,317.64M
SEK 75,758.20M
SEK 77,140.71M
SEK 78,554.51M
Sector average
-
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
SEK 18,910.52M
Stock Price
-
SEK 35.31
SEK 36.09
SEK 36.86
SEK 37.58
SEK 38.26
SEK 38.96
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
NIBE Industrier AB (publ) (NIBE-B.ST) Financial Forecast | Equlion
