Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
7.45%
7.54%
7.31%
7.28%
7.22%
7.19%
Sector average
191.25%
15.9%
11.67%
9.57%
7.99%
6.36%
ROA
5.1%
5.2%
5.09%
5.11%
5.08%
5.07%
Sector average
3.91%
3.62%
3.1%
2.79%
2.49%
2.23%
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 SMG Swiss Marketplace Group Holding AG? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
91.91%
91.91%
91.91%
91.91%
91.91%
91.91%
Sector average
55.03%
54.83%
54.83%
54.83%
54.83%
54.83%
Net Margin
20.39%
20.74%
20.77%
20.8%
20.83%
20.85%
Sector average
3.89%
4%
3.98%
4.06%
4.1%
4.17%
Total Assets
CHFÂ 1,330,232.00K
CHFÂ 1,416,477.26K
CHFÂ 1,509,027.99K
CHFÂ 1,619,839.75K
CHFÂ 1,735,839.14K
CHFÂ 1,861,613.25K
Sector average
CHFÂ 4,167,370.67K
CHFÂ 4,266,978.89K
CHFÂ 4,528,144.35K
CHFÂ 4,846,420.35K
CHFÂ 5,184,838.47K
CHFÂ 5,551,391.58K
Net Income
CHFÂ 67,694.00K
CHFÂ 71,376.80K
CHFÂ 74,518.57K
CHFÂ 79,883.80K
CHFÂ 85,211.75K
CHFÂ 91,208.89K
Sector average
CHFÂ 130,037.06K
CHFÂ 133,177.47K
CHFÂ 138,665.65K
CHFÂ 150,866.47K
CHFÂ 163,190.03K
CHFÂ 177,217.36K
Valuation
CHFÂ 3,473,519.71K
CHFÂ 3,535,229.95K
CHFÂ 3,598,123.04K
CHFÂ 3,661,417.02K
CHFÂ 3,725,191.39K
CHFÂ 3,789,258.74K
Sector average
CHFÂ 2,945,592.23K
CHFÂ 3,765,300.46K
CHFÂ 3,884,430.75K
CHFÂ 3,937,233.38K
CHFÂ 3,995,981.48K
CHFÂ 4,043,637.65K
Stock Price
CHFÂ 35.84
CHFÂ 36.47
CHFÂ 37.12
CHFÂ 37.77
CHFÂ 38.43
CHFÂ 39.09
Sector average
CHFÂ 127.49
CHFÂ 130.34
CHFÂ 133.40
CHFÂ 135.56
CHFÂ 137.81
CHFÂ 139.91
SMG Swiss Marketplace Group Holding AG (SMG.SW) Financial Forecast | Equlion
