Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.31%
10.77%
9.26%
8.03%
6.97%
6.21%
Sector average
4.19%
-5.13%
31.2%
14.71%
10.43%
8.26%
ROA
6.66%
6.06%
5.45%
4.96%
4.49%
4.14%
Sector average
5.88%
5.74%
4.05%
3%
2.19%
1.59%
Gross Margin
47.75%
47.75%
47.75%
47.75%
Amounts in CHF (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as â-â. 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 CPH Group AG? It covers the balance sheet, income statement and Equlion model projections.
47.75%
47.75%
Sector average
42.21%
41.79%
41.79%
41.79%
41.79%
41.79%
Net Margin
6.99%
6.73%
6.72%
6.7%
6.65%
6.63%
Sector average
14.31%
14.9%
15.13%
15.47%
15.86%
16.14%
Total Assets
CHFÂ 368,863.00K
CHFÂ 395,514.27K
CHFÂ 411,802.50K
CHFÂ 426,961.25K
CHFÂ 440,461.94K
CHFÂ 454,483.07K
Sector average
CHFÂ 12,426,252.60K
CHFÂ 13,810,890.20K
CHFÂ 15,218,054.17K
CHFÂ 16,582,323.31K
CHFÂ 17,886,279.74K
CHFÂ 19,184,651.12K
Net Income
CHFÂ 23,360.00K
CHFÂ 23,174.20K
CHFÂ 22,000.42K
CHFÂ 20,796.75K
CHFÂ 19,464.59K
CHFÂ 18,518.81K
Sector average
CHFÂ 1,585,812.50K
CHFÂ 1,571,690.41K
CHFÂ 1,535,643.72K
CHFÂ 1,497,645.31K
CHFÂ 1,450,138.41K
CHFÂ 1,406,979.54K
Valuation
CHFÂ 401,972.56K
CHFÂ 407,169.57K
CHFÂ 412,889.88K
CHFÂ 419,147.16K
CHFÂ 425,976.40K
CHFÂ 433,302.52K
Sector average
CHFÂ 10,691,127.04K
CHFÂ 13,702,327.85K
CHFÂ 13,919,402.37K
CHFÂ 14,149,740.23K
CHFÂ 14,395,994.30K
CHFÂ 14,656,726.31K
Stock Price
CHFÂ 67.05
CHFÂ 67.92
CHFÂ 68.87
CHFÂ 69.92
CHFÂ 71.05
CHFÂ 72.28
Sector average
CHFÂ 559.73
CHFÂ 483.78
CHFÂ 490.47
CHFÂ 497.80
CHFÂ 505.80
CHFÂ 514.40
CPH Group AG (CPHN.SW) Financial Forecast | Equlion