Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-11.43%
8.93%
9.31%
8.02%
9.48%
10.2%
9.87%
Sector average
-
-4.7%
10.06%
9.79%
16.99%
21.11%
18.56%
ROA
-1.93%
1.23%
1.31%
1.2%
1.41%
1.53%
1.55%
Sector average
-
-4.96%
-11.32%
-13.19%
-13.87%
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 Terranor Group AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
-14.36%
-35.3%
Gross Margin
29.82%
29.36%
29.36%
29.36%
29.36%
29.36%
29.36%
Sector average
-
6.51%
6.51%
6.51%
6.51%
6.51%
43.29%
Net Margin
-0.64%
0.37%
0.43%
0.35%
0.39%
0.41%
0.42%
Total Assets
SEK 1,312,853.00K
SEK 1,364,849.00K
SEK 1,338,092.23K
SEK 1,440,088.54K
SEK 1,592,608.46K
SEK 1,732,648.60K
SEK 1,783,544.24K
Sector average
-
SEK 20,092,558.69K
SEK 22,231,046.38K
SEK 25,423,776.52K
SEK 28,653,407.84K
SEK 31,315,204.43K
SEK 30,027,346.26K
Net Income
-SEK 23,130.00K
SEK 16,498.67K
SEK 17,674.82K
SEK 16,610.39K
SEK 21,431.46K
SEK 25,462.26K
SEK 27,224.79K
Sector average
-
SEK 1,005,543.35K
SEK 1,253,752.96K
SEK 1,471,950.86K
SEK 1,710,992.93K
SEK 1,833,046.31K
SEK 1,714,071.25K
Valuation
-
SEK 536,906.00K
SEK 548,397.46K
SEK 560,965.03K
SEK 572,390.23K
SEK 582,999.79K
SEK 593,684.76K
Sector average
-
SEK 26,182,431.48K
SEK 26,737,895.37K
SEK 27,294,343.93K
SEK 27,811,906.52K
SEK 28,326,838.62K
SEK 18,910,524.31K
Stock Price
-
SEK 26.85
SEK 27.42
SEK 28.05
SEK 28.62
SEK 29.15
SEK 29.68
Sector average
-
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
SEK 81.00
Terranor Group AB (publ) (TERNOR.ST) Financial Forecast | Equlion
