Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-8.75%
-12.73%
-14.65%
-23.08%
-33.53%
-52.62%
Sector average
103.09%
-4.7%
10.06%
9.79%
16.99%
21.11%
ROA
-5.51%
-6.4%
-6.03%
-7.01%
-6.97%
-6.84%
Sector average
-2.38%
-4.96%
-11.32%
-13.19%
-13.87%
-14.36%
Amounts in SEK (millions); 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 Train Alliance AB (publ)? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
39.46%
39.46%
39.46%
39.46%
39.46%
39.46%
Sector average
6.13%
6.51%
6.51%
6.51%
6.51%
6.51%
Net Margin
-46.88%
-52.85%
-44.59%
-48.23%
-47.31%
-47.06%
Total Assets
SEK 2,021.56M
SEK 2,047.12M
SEK 2,288.25M
SEK 2,597.43M
SEK 2,809.33M
SEK 2,885.45M
Sector average
SEK 19,145.09M
SEK 20,092.56M
SEK 22,231.05M
SEK 25,423.78M
SEK 28,653.41M
SEK 31,315.20M
Net Income
-SEK 105.10M
-SEK 130.25M
-SEK 130.81M
-SEK 171.24M
-SEK 188.48M
-SEK 194.90M
Sector average
SEK 962.34M
SEK 1,005.54M
SEK 1,253.75M
SEK 1,471.95M
SEK 1,710.99M
SEK 1,833.05M
Valuation
SEK 1,531.76M
SEK 1,898.33M
SEK 1,906.53M
SEK 2,495.73M
SEK 2,746.95M
SEK 2,840.53M
Sector average
SEK 19,146.44M
SEK 26,182.43M
SEK 26,737.90M
SEK 27,294.34M
SEK 27,811.91M
SEK 28,326.84M
Stock Price
SEK 19.35
SEK 23.98
SEK 24.08
SEK 31.53
SEK 34.70
SEK 35.88
Sector average
SEK 111.99
SEK 97.72
SEK 99.72
SEK 102.25
SEK 104.49
SEK 106.55
Train Alliance AB (publ) (TRAIN-B.ST) Financial Forecast | Equlion
