Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
27.7%
23.65%
23.56%
22.96%
20.88%
17.91%
Sector average
21.31%
16.79%
13.29%
12.34%
10.49%
-0.78%
ROA
16.76%
15.53%
16.4%
16.55%
15.56%
13.83%
Sector average
5.29%
5.08%
5.34%
5.48%
5.24%
4.72%
Gross Margin
64.44%
64.44%
64.44%
64.44%
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 VAT Group AG? It covers the balance sheet, income statement and Equlion model projections.
64.44%
64.44%
Sector average
46.69%
46.66%
46.66%
46.66%
46.66%
46.66%
Net Margin
19.96%
19.77%
19.88%
19.95%
19.97%
19.98%
Sector average
5.97%
6.07%
6.13%
6.18%
6.19%
6.21%
Total Assets
CHFÂ 1,262,878.00K
CHFÂ 1,476,058.26K
CHFÂ 1,801,603.87K
CHFÂ 2,195,484.86K
CHFÂ 2,614,554.78K
CHFÂ 3,019,346.64K
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 214,280.00K
CHFÂ 212,723.51K
CHFÂ 268,697.84K
CHFÂ 330,667.86K
CHFÂ 374,310.22K
CHFÂ 389,479.69K
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 11,424,474.00K
CHFÂ 11,655,246.76K
CHFÂ 11,877,412.56K
CHFÂ 12,089,418.79K
CHFÂ 12,296,869.15K
CHFÂ 12,508,355.67K
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 381.24
CHFÂ 388.94
CHFÂ 396.35
CHFÂ 403.43
CHFÂ 410.35
CHFÂ 417.41
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
VAT Group AG (VACN.SW) Financial Forecast | Equlion
