Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
23.36%
20.4%
20.85%
20.7%
19.17%
16.67%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
17.11%
15.59%
16.26%
16.19%
15.16%
13.46%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
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 OEM International AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
35.69%
35.69%
35.69%
35.69%
35.69%
35.69%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
11.15%
11.19%
11.2%
11.16%
11.16%
11.16%
Total Assets
SEK 3,596.00M
SEK 4,225.57M
SEK 5,202.09M
SEK 6,373.98M
SEK 7,599.09M
SEK 8,756.93M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
SEK 592.70M
SEK 609.62M
SEK 766.35M
SEK 937.24M
SEK 1,059.32M
SEK 1,101.09M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 19,941.31M
SEK 20,404.22M
SEK 20,837.22M
SEK 21,236.28M
SEK 21,619.40M
SEK 22,015.63M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 143.69
SEK 147.03
SEK 150.15
SEK 153.03
SEK 155.79
SEK 158.64
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
OEM International AB (publ) (OEM-B.ST) Financial Forecast | Equlion
