Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROA
-46.11%
-40.54%
-41.29%
-42.83%
-43.84%
-44.83%
Sector average
-15.66%
-18.37%
-24.33%
-31.23%
-25.08%
-4.52%
Gross Margin
24.14%
24.14%
24.14%
24.14%
24.14%
24.14%
Sector average
3.2%
-59.75%
-59.75%
-59.75%
-59.75%
-59.75%
Net Margin
-88.67%
-86.34%
-86.09%
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 Ortelius International AB? It covers the balance sheet, income statement and Equlion model projections.
-85.97%
-85.8%
-85.64%
Total Assets
SEK 116,193.00K
SEK 119,568.38K
SEK 123,242.20K
SEK 129,073.35K
SEK 134,787.13K
SEK 140,523.17K
Sector average
SEK 5,572,969.14K
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
Net Income
-SEK 46,031.00K
-SEK 47,786.76K
-SEK 50,131.66K
-SEK 54,027.17K
-SEK 57,842.72K
-SEK 61,715.88K
Sector average
SEK 244,683.06K
SEK 138,619.32K
SEK 145,240.31K
SEK 127,402.22K
SEK 140,337.71K
SEK 153,580.24K
Valuation
SEK 274,519.68K
SEK 284,990.67K
SEK 298,975.22K
SEK 322,207.26K
SEK 344,962.40K
SEK 368,061.16K
Sector average
SEK 4,387,444.21K
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
Stock Price
SEK 1.31
SEK 1.36
SEK 1.43
SEK 1.54
SEK 1.65
SEK 1.76
Sector average
SEK 52.73
SEK 38.22
SEK 38.34
SEK 39.63
SEK 40.67
SEK 41.72
Ortelius International AB (ORTIN.ST) Financial Forecast | Equlion
