Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
58.99%
79.21%
63.97%
41.49%
31.03%
25.13%
21.32%
Sector average
-
-15.56%
-22.82%
-60.33%
-5.4%
2.8%
21.99%
ROA
41.73%
52.82%
45.36%
32.98%
25.99%
21.72%
18.82%
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 Opter AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
52.97%
49.9%
49.9%
49.9%
49.9%
49.9%
49.9%
Net Margin
19.79%
21.47%
21.47%
21.47%
21.47%
21.47%
21.47%
Total Assets
SEK 49,122.00K
SEK 40,984.00K
SEK 65,278.52K
SEK 92,548.54K
SEK 121,534.92K
SEK 152,566.97K
SEK 185,716.95K
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 19,685.00K
SEK 23,795.68K
SEK 24,098.83K
SEK 26,025.98K
SEK 27,825.02K
SEK 29,773.95K
SEK 31,825.58K
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 501,179.40K
SEK 510,785.33K
SEK 520,430.26K
SEK 530,175.72K
SEK 540,000.12K
SEK 549,897.01K
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 83.53
SEK 85.13
SEK 86.74
SEK 88.36
SEK 90.00
SEK 91.65
Sector average
-
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
SEK 25.12
Opter AB (publ) (OPTER.ST) Financial Forecast | Equlion
