Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
31.35%
25.88%
23.75%
21.97%
20.18%
17.82%
ROA
12.68%
11.72%
11.74%
11.48%
11.03%
10.25%
Gross Margin
26.9%
26.9%
26.9%
26.9%
26.9%
26.9%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Net Margin
3.17%
3.2%
3.28%
3.23%
3.23%
3.23%
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 Apotea AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Total Assets
SEK 1,980,500.00K
SEK 2,301,489.74K
SEK 2,725,534.81K
SEK 3,252,239.87K
SEK 3,798,744.29K
SEK 4,303,126.30K
Sector average
SEK 2,857,190.78K
SEK 2,900,240.60K
SEK 3,045,009.79K
SEK 3,280,286.42K
SEK 3,536,407.14K
SEK 3,762,908.71K
Net Income
SEK 228,700.00K
SEK 250,892.12K
SEK 295,028.41K
SEK 343,017.00K
SEK 388,999.17K
SEK 415,035.19K
Sector average
-SEK 2,851.32K
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
Valuation
SEK 9,522,836.82K
SEK 9,734,485.53K
SEK 9,938,468.32K
SEK 10,133,516.71K
SEK 10,320,971.34K
SEK 10,510,129.59K
Sector average
SEK 3,960,502.41K
SEK 5,151,301.60K
SEK 5,189,236.02K
SEK 5,317,343.69K
SEK 5,514,329.75K
SEK 5,636,782.17K
Stock Price
SEK 91.50
SEK 93.54
SEK 95.50
SEK 97.37
SEK 99.17
SEK 100.99
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Apotea AB (publ) (APOTEA.ST) Financial Forecast | Equlion
