Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
99.57%
63.34%
47.14%
37.96%
30.58%
24.24%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
23.05%
18.97%
17.83%
16.3%
14.54%
12.72%
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 Nordrest Holding AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
34.9%
34.9%
34.9%
34.9%
34.9%
34.9%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.7%
7.76%
7.82%
7.82%
7.83%
7.83%
Total Assets
SEK 1,043,742.00K
SEK 1,404,172.27K
SEK 1,934,936.98K
SEK 2,550,442.70K
SEK 3,138,021.28K
SEK 3,628,186.30K
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 196,076.00K
SEK 232,184.12K
SEK 297,682.22K
SEK 365,612.75K
SEK 413,624.77K
SEK 430,173.54K
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 3,076,426.44K
SEK 3,148,694.53K
SEK 3,215,757.63K
SEK 3,277,421.08K
SEK 3,336,580.93K
SEK 3,397,732.32K
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 241.74
SEK 247.42
SEK 252.69
SEK 257.54
SEK 262.19
SEK 266.99
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Nordrest Holding AB (publ) (NREST.ST) Financial Forecast | Equlion
