Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
12.69%
10.88%
12.7%
10.55%
10.03%
9.3%
ROA
4.89%
4.26%
5.19%
4.5%
4.45%
4.39%
Sector average
1.59%
2.59%
3.14%
2.19%
2.01%
1.89%
Gross Margin
75.9%
75.9%
75.9%
75.9%
75.9%
75.9%
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 NP3 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
56.11%
48.87%
60.18%
51.8%
52.05%
52.02%
Sector average
3.48%
-8.51%
12.2%
-3.63%
-5.09%
-6.16%
Total Assets
SEK 27,543.00M
SEK 30,103.50M
SEK 32,109.90M
SEK 34,769.66M
SEK 36,447.74M
SEK 37,259.79M
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 1,276.00M
SEK 1,228.05M
SEK 1,613.62M
SEK 1,504.44M
SEK 1,584.94M
SEK 1,619.33M
Sector average
SEK 564.10M
SEK 550.32M
SEK 939.02M
SEK 745.35M
SEK 790.30M
SEK 808.91M
Valuation
SEK 15,693.40M
SEK 15,992.25M
SEK 16,239.16M
SEK 16,526.31M
SEK 16,819.37M
SEK 17,127.63M
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 254.62
SEK 259.47
SEK 263.47
SEK 268.13
SEK 272.89
SEK 277.89
Sector average
SEK 98.41
SEK 78.82
SEK 78.62
SEK 81.58
SEK 82.98
SEK 84.43
NP3 Fastigheter AB (publ) (NP3.ST) Financial Forecast | Equlion
