Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
10.56%
10.03%
11.82%
12.41%
12.51%
11.57%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
6.25%
5.73%
6.92%
7.35%
7.52%
7.17%
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 VBG Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
31.46%
31.46%
31.46%
31.46%
31.46%
31.46%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
7.82%
7.53%
8.21%
7.98%
8.08%
8.11%
Total Assets
SEK 7,077,471.00K
SEK 7,537,363.19K
SEK 8,379,498.65K
SEK 9,403,025.68K
SEK 10,410,688.49K
SEK 11,280,397.57K
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 422,065.00K
SEK 418,555.42K
SEK 550,854.42K
SEK 653,125.45K
SEK 745,414.05K
SEK 777,611.84K
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 9,730,550.32K
SEK 9,959,400.69K
SEK 10,168,431.24K
SEK 10,365,341.24K
SEK 10,553,004.62K
SEK 10,746,415.47K
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 389.16
SEK 398.31
SEK 406.67
SEK 414.55
SEK 422.05
SEK 429.79
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
VBG Group AB (publ) (VBG-B.ST) Financial Forecast | Equlion
