Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
31.01%
29.21%
26.63%
26.88%
25.47%
22.74%
19.22%
Sector average
-
16.79%
13.29%
12.34%
10.49%
-0.78%
4.08%
ROA
13.12%
10.99%
9.93%
11.38%
11.8%
11.46%
10.49%
Sector average
-
5.08%
5.34%
5.48%
5.24%
4.72%
3.7%
Amounts in CHF (millions); 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 Novartis AG? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
75.83%
74.74%
74.74%
74.74%
74.74%
74.74%
74.74%
Sector average
-
46.66%
46.66%
46.66%
46.66%
46.66%
44.18%
Net Margin
24.67%
22.5%
22.16%
22.73%
23.02%
23.22%
23.27%
Sector average
-
6.07%
6.13%
6.18%
6.19%
6.21%
5.54%
Total Assets
CHFÂ 110,949.00M
CHFÂ 122,033.00M
CHFÂ 135,180.25M
CHFÂ 161,225.05M
CHFÂ 190,859.81M
CHFÂ 220,709.49M
CHFÂ 247,502.73M
Sector average
-
CHFÂ 7,768.94M
CHFÂ 8,725.65M
CHFÂ 10,122.27M
CHFÂ 11,543.79M
CHFÂ 12,787.42M
CHFÂ 33,292.03M
Net Income
CHFÂ 13,984.00M
CHFÂ 12,806.12M
CHFÂ 12,764.61M
CHFÂ 16,864.28M
CHFÂ 20,769.19M
CHFÂ 23,584.49M
CHFÂ 24,569.07M
Sector average
-
CHFÂ 546.58M
CHFÂ 622.88M
CHFÂ 786.44M
CHFÂ 922.54M
CHFÂ 998.31M
CHFÂ 2,915.68M
Valuation
-
CHFÂ 2,772,447.57M
CHFÂ 2,829,210.54M
CHFÂ 2,883,240.66M
CHFÂ 2,934,809.26M
CHFÂ 2,985,201.44M
CHFÂ 3,036,542.14M
Sector average
-
CHFÂ 50,018.16M
CHFÂ 51,017.60M
CHFÂ 51,973.86M
CHFÂ 52,895.09M
CHFÂ 53,800.93M
CHFÂ 285,666.20M
Novartis AG (NOVNEE.SW) Financial Forecast | Equlion