Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
21.17%
26.57%
25.55%
24.95%
23.76%
21.4%
18.28%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
10.49%
11.8%
10.83%
11.49%
11.35%
10.74%
9.78%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for Ogunsen AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
48.01%
46.37%
46.37%
46.37%
46.37%
46.37%
46.37%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
3.21%
3.67%
3.71%
3.65%
3.66%
3.67%
3.67%
Total Assets
SEK 127,805.00K
SEK 140,000.00K
SEK 156,363.64K
SEK 195,004.50K
SEK 237,516.20K
SEK 278,244.01K
SEK 311,651.94K
Sector average
-
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
SEK 30,027,346.26K
Net Income
SEK 14,236.00K
SEK 15,799.46K
SEK 16,052.42K
SEK 20,194.06K
SEK 24,549.91K
SEK 27,705.37K
SEK 28,832.85K
Sector average
-
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
SEK 1,714,071.25K
Valuation
-
SEK 340,787.44K
SEK 348,677.05K
SEK 356,047.03K
SEK 362,864.15K
SEK 369,418.36K
SEK 376,188.90K
Sector average
-
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
SEK 18,910,524.31K
Stock Price
-
SEK 31.68
SEK 32.41
SEK 33.10
SEK 33.73
SEK 34.34
SEK 34.97
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Ogunsen AB (publ) (OGUN-B.ST) Financial Forecast | Equlion
