Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
24.47%
22.33%
22.92%
20.91%
20.31%
18.53%
16.62%
ROA
11.16%
10.4%
10.6%
10.5%
10.67%
10.18%
9.59%
Gross Margin
92.42%
93%
93%
93%
93%
93%
93%
Sector average
-
17.71%
17.71%
17.71%
17.71%
17.71%
62.35%
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 RaySearch Laboratories AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Net Margin
16.95%
16.57%
16.76%
16.3%
16.34%
16.35%
16.38%
Total Assets
SEK 1,992,000.00K
SEK 1,816,700.00K
SEK 2,033,499.25K
SEK 2,379,839.26K
SEK 2,808,744.25K
SEK 3,216,802.09K
SEK 3,614,051.80K
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 227,800.00K
SEK 198,009.77K
SEK 204,064.78K
SEK 231,757.35K
SEK 276,702.29K
SEK 306,609.11K
SEK 327,536.70K
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 6,654,464.57K
SEK 6,799,894.31K
SEK 6,942,766.54K
SEK 7,076,629.02K
SEK 7,207,687.68K
SEK 7,339,787.03K
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 223.27
SEK 228.15
SEK 232.95
SEK 237.44
SEK 241.84
SEK 246.27
Sector average
-
SEK 48.04
SEK 48.69
SEK 50.45
SEK 52.13
SEK 53.41
SEK 36.70
RaySearch Laboratories AB (publ) (RAY-B.ST) Financial Forecast | Equlion
