Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-42.15%
-24.14%
-28.24%
-44.97%
-92.85%
-
106.83%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
-20.3%
-9.59%
-10.04%
-12.18%
-14.15%
-16.55%
-19.65%
Sector average
-
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
-35.58%
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 Oneflow AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
57.78%
46.64%
46.64%
46.64%
46.64%
46.64%
46.64%
Net Margin
-29.95%
-10.77%
-10.66%
-10.75%
-10.72%
-10.7%
-10.68%
Total Assets
SEK 232,855.00K
SEK 224,090.00K
SEK 200,617.61K
SEK 190,320.61K
SEK 177,578.26K
SEK 161,790.26K
SEK 143,151.32K
Sector average
-
SEK 5,604,615.80K
SEK 5,869,474.88K
SEK 6,223,418.97K
SEK 6,660,202.06K
SEK 7,120,783.98K
SEK 11,144,571.07K
Net Income
-SEK 51,100.00K
-SEK 21,909.70K
-SEK 21,327.45K
-SEK 23,812.78K
-SEK 26,030.83K
-SEK 28,085.06K
-SEK 29,961.88K
Sector average
-
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
SEK 307,706.83K
Valuation
-
SEK 762,183.61K
SEK 741,928.57K
SEK 828,386.83K
SEK 905,547.56K
SEK 977,008.76K
SEK 1,042,298.81K
Sector average
-
SEK 7,905,361.73K
SEK 7,988,287.06K
SEK 8,153,901.63K
SEK 8,320,632.72K
SEK 8,510,206.04K
SEK 8,212,218.95K
Stock Price
-
SEK 26.80
SEK 26.09
SEK 29.13
SEK 31.84
SEK 34.35
SEK 36.65
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Oneflow AB (publ) (ONEF.ST) Financial Forecast | Equlion
