Reported figures and Equlion model projections for the next 5 years.
Metric
2026 (actual)
2027
2028
2029
2030
2031
Trend
ROE
31.43%
25.11%
24.29%
23.69%
21.56%
18.44%
Sector average
16.79%
13.29%
12.34%
10.49%
-0.78%
4.08%
ROA
4.66%
4.82%
5.42%
5.71%
5.63%
5.32%
Sector average
5.08%
5.34%
5.48%
5.24%
4.72%
3.7%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for dormakaba Holding AG? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
41.38%
41.38%
41.38%
41.38%
41.38%
41.38%
Sector average
46.66%
46.66%
46.66%
46.66%
46.66%
44.18%
Net Margin
3.47%
3.59%
3.69%
3.77%
3.81%
3.83%
Sector average
6.07%
6.13%
6.18%
6.19%
6.21%
5.54%
Total Assets
CHFÂ 1,992,300.00K
CHFÂ 2,061,048.43K
CHFÂ 2,411,582.04K
CHFÂ 2,852,250.36K
CHFÂ 3,233,737.47K
CHFÂ 3,485,873.99K
Sector average
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
CHFÂ 33,292,026.96K
Net Income
CHFÂ 97,000.00K
CHFÂ 97,702.11K
CHFÂ 121,097.99K
CHFÂ 150,234.78K
CHFÂ 171,351.19K
CHFÂ 178,837.28K
Sector average
CHFÂ 546,581.63K
CHFÂ 622,883.95K
CHFÂ 786,438.29K
CHFÂ 922,544.83K
CHFÂ 998,309.92K
CHFÂ 2,915,681.83K
Valuation
CHFÂ 2,170,921.16K
CHFÂ 2,214,781.05K
CHFÂ 2,257,285.63K
CHFÂ 2,297,776.17K
CHFÂ 2,337,269.69K
CHFÂ 2,377,467.00K
Sector average
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
CHFÂ 285,666,199.11K
Stock Price
CHFÂ 52.20
CHFÂ 53.25
CHFÂ 54.28
CHFÂ 55.25
CHFÂ 56.20
CHFÂ 57.17
Sector average
CHFÂ 1,928.68
CHFÂ 1,965.36
CHFÂ 2,000.72
CHFÂ 2,035.43
CHFÂ 2,070.39
CHFÂ 227.54
dormakaba Holding AG (DOKA.SW) Financial Forecast | Equlion
