Idorsia Ltd (IDIA.SW)

Switzerland · Healthcare · CHF

Key financials

ROE: 9.51%; 2025 (actual)
ROA: -22.99%; 2025 (actual)
Gross Margin: 90.52%; 2025 (actual)
Net Margin: -50.64%; 2025 (actual)
Total Assets: CHF 465,878.00K; 2025 (actual)
Net Income: -CHF 111,696.00K; 2025 (actual)
Valuation: CHF 1,144,832.14K; 2025 (actual)
Stock Price: CHF 4.25; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	9.51%	9.01%	8.84%	8.7%	8.69%	8.33%
Sector average	-19.57%	-18.86%	21.26%	45.9%	27.83%	13.61%
ROA	-22.99%	-23.9%	-27.72%	-30.08%	-30.93%	-30.77%
Sector average	-4.19%	-6.68%	-24.58%	1.77%	-29.44%	7.73%
Gross Margin	90.52%	90.52%	90.52%	90.52%

Amounts in CHF (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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for Idorsia Ltd? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	CHF 465,878.00K	CHF 431,572.33K	CHF 399,111.90K	CHF 422,879.24K	CHF 448,435.01K	CHF 465,591.24K
Sector average	CHF 6,583,664.69K	CHF 7,029,775.91K	CHF 7,875,113.17K	CHF 8,842,325.96K	CHF 9,880,548.85K	CHF 10,888,357.41K

Net Income	-CHF 111,696.00K	-CHF 107,233.75K	-CHF 115,140.37K	-CHF 123,608.01K	-CHF 134,729.38K	-CHF 140,602.19K
Sector average	CHF 509,037.80K	CHF 497,738.03K	CHF 567,206.48K	CHF 655,953.18K	CHF 738,044.20K	CHF 795,142.15K

Valuation	CHF 1,144,832.14K	CHF 1,099,096.11K	CHF 1,180,135.31K	CHF 1,266,924.76K	CHF 1,380,913.55K	CHF 1,441,107.13K
Sector average	CHF 12,182,569.70K	CHF 13,169,956.24K	CHF 13,319,586.58K	CHF 13,502,659.68K	CHF 13,728,881.51K	CHF 13,908,079.25K

Stock Price	CHF 4.25	CHF 4.09	CHF 4.39	CHF 4.71	CHF 5.13	CHF 5.36
Sector average	CHF 102.74	CHF 98.77	CHF 102.59	CHF 107.21	CHF 112.19	CHF 115.32