Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
11.6%
10.98%
12.19%
13.06%
12.91%
11.85%
Sector average
21.31%
16.79%
13.29%
12.34%
10.49%
-0.78%
ROA
9.39%
9.07%
10.07%
10.65%
10.5%
9.72%
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 Interroll Holding AG? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
64.51%
64.51%
64.51%
64.51%
64.51%
64.51%
Sector average
46.69%
46.66%
46.66%
46.66%
46.66%
46.66%
Net Margin
10.88%
10.87%
10.8%
10.74%
10.71%
10.7%
Sector average
5.97%
6.07%
6.13%
6.18%
6.19%
6.21%
Total Assets
CHFÂ 600,836.00K
CHFÂ 660,371.88K
CHFÂ 757,440.85K
CHFÂ 872,282.01K
CHFÂ 989,860.13K
CHFÂ 1,098,267.01K
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 55,947.00K
CHFÂ 57,212.30K
CHFÂ 71,368.39K
CHFÂ 86,801.11K
CHFÂ 97,721.62K
CHFÂ 101,517.73K
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 1,794,441.94K
CHFÂ 1,830,362.83K
CHFÂ 1,865,009.13K
CHFÂ 1,898,187.73K
CHFÂ 1,930,731.57K
CHFÂ 1,963,937.07K
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 2,149.57
CHFÂ 2,192.60
CHFÂ 2,234.10
CHFÂ 2,273.85
CHFÂ 2,312.83
CHFÂ 2,352.61
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
Interroll Holding AG (INRN.SW) Financial Forecast | Equlion
