Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
21.9%
19.84%
20.08%
20.24%
18.84%
16.49%
Sector average
21.31%
16.79%
13.29%
12.34%
10.49%
-0.78%
ROA
7.29%
7.35%
8.24%
9%
9.03%
8.5%
Sector average
5.29%
5.08%
5.34%
5.48%
5.24%
4.72%
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 DĂ€twyler Holding AG? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
23.43%
23.43%
23.43%
23.43%
23.43%
23.43%
Sector average
46.69%
46.66%
46.66%
46.66%
46.66%
46.66%
Net Margin
7.34%
7.25%
7.41%
7.5%
7.53%
7.56%
Sector average
5.97%
6.07%
6.13%
6.18%
6.19%
6.21%
Total Assets
CHFÂ 1,065,300.00K
CHFÂ 1,150,423.73K
CHFÂ 1,292,066.71K
CHFÂ 1,467,754.77K
CHFÂ 1,644,903.99K
CHFÂ 1,804,405.23K
Sector average
CHFÂ 7,257,053.11K
CHFÂ 7,768,939.56K
CHFÂ 8,725,649.00K
CHFÂ 10,122,270.73K
CHFÂ 11,543,788.96K
CHFÂ 12,787,417.13K
Net Income
CHFÂ 80,800.00K
CHFÂ 81,375.55K
CHFÂ 100,602.58K
CHFÂ 124,169.99K
CHFÂ 140,515.16K
CHFÂ 146,662.42K
Sector average
CHFÂ 549,098.32K
CHFÂ 546,581.63K
CHFÂ 622,883.95K
CHFÂ 786,438.29K
CHFÂ 922,544.83K
CHFÂ 998,309.92K
Valuation
CHFÂ 2,722,182.80K
CHFÂ 2,776,934.13K
CHFÂ 2,829,978.89K
CHFÂ 2,880,559.69K
CHFÂ 2,930,071.44K
CHFÂ 2,980,463.99K
Sector average
CHFÂ 8,889,629.01K
CHFÂ 50,018,160.84K
CHFÂ 51,017,602.71K
CHFÂ 51,973,858.00K
CHFÂ 52,895,087.84K
CHFÂ 53,800,931.21K
Stock Price
CHFÂ 160.13
CHFÂ 163.35
CHFÂ 166.47
CHFÂ 169.44
CHFÂ 172.36
CHFÂ 175.32
Sector average
CHFÂ 2,187.34
CHFÂ 1,928.68
CHFÂ 1,965.36
CHFÂ 2,000.72
CHFÂ 2,035.43
CHFÂ 2,070.39
DĂ€twyler Holding AG (DAE.SW) Financial Forecast | Equlion
