Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-286.92%
-87.73%
-225.6%
181.8%
69.96%
43.97%
32.02%
ROA
-32.45%
-24.38%
-27.02%
-31.56%
-33.43%
-34.16%
-34.61%
Gross Margin
40.33%
38.31%
38.31%
38.31%
38.31%
38.31%
38.31%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
Net Margin
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 Ortivus AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-29.8%
-23.3%
-25.79%
-26.31%
-25.85%
-25.58%
-25.38%
Total Assets
SEK 70,929.00K
SEK 73,902.00K
SEK 66,120.38K
SEK 69,801.34K
SEK 75,155.69K
SEK 79,102.95K
SEK 81,954.04K
Sector average
-
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
SEK 1,806,991.80K
Net Income
-SEK 21,876.00K
-SEK 17,657.81K
-SEK 18,914.29K
-SEK 21,446.40K
-SEK 24,228.09K
-SEK 26,349.46K
-SEK 27,871.58K
Sector average
-
-SEK 22,027.28K
-SEK 904.69K
-SEK 7,253.84K
-SEK 3,858.45K
-SEK 1,547.00K
-SEK 13,704.11K
Valuation
-
SEK 115,199.42K
SEK 123,396.66K
SEK 139,916.13K
SEK 158,063.89K
SEK 171,903.68K
SEK 181,833.95K
Sector average
-
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
SEK 3,179,755.44K
Stock Price
-
SEK 1.30
SEK 1.39
SEK 1.58
SEK 1.78
SEK 1.94
SEK 2.05
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
Ortivus AB (publ) (ORTI-A.ST) Financial Forecast | Equlion
