Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
350.97%
77.3%
43.9%
29.86%
22.34%
17.83%
ROA
67.38%
37.6%
26.87%
20.27%
16.01%
13.29%
Gross Margin
44.23%
44.23%
44.23%
44.23%
44.23%
44.23%
Sector average
16.85%
17.71%
17.71%
17.71%
17.71%
17.71%
Total Assets
SEK 1,302,800.00K
SEK 1,985,759.06K
SEK 2,656,982.65K
SEK 3,344,045.52K
SEK 4,006,314.74K
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 Orexo AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
SEK 4,618,493.63K
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 639,300.00K
SEK 618,192.83K
SEK 623,684.92K
SEK 608,078.18K
SEK 588,567.49K
SEK 573,295.43K
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 1,057,324.39K
SEK 1,070,853.75K
SEK 1,085,480.64K
SEK 1,101,986.47K
SEK 1,120,556.16K
SEK 1,141,093.23K
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 30.10
SEK 30.49
SEK 30.90
SEK 31.37
SEK 31.90
SEK 32.48
Sector average
SEK 57.22
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
Orexo AB (publ) (ORX.ST) Financial Forecast | Equlion
