Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
32.06%
27.33%
20.01%
15.81%
13.19%
11.25%
Sector average
6.4%
2.44%
-9.34%
4.77%
8.76%
4.61%
ROA
10.76%
10.46%
8.74%
7.65%
6.9%
6.25%
Sector average
4.81%
5.32%
4.47%
3.87%
3.53%
3.22%
Amounts in IDR (thousands); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. 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 PT Archi Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
42.33%
42.33%
42.33%
42.33%
42.33%
42.33%
Sector average
20.86%
23.88%
23.88%
23.88%
23.88%
23.88%
Net Margin
20.52%
20.28%
19.69%
19.5%
19.68%
19.74%
Total Assets
IDRĀ 1,026,763.38K
IDRĀ 1,165,041.84K
IDRĀ 1,261,918.31K
IDRĀ 1,353,327.2K
IDRĀ 1,441,925.91K
IDRĀ 1,528,113.53K
Sector average
IDRĀ 8,728,641,666.83K
IDRĀ 9,495,002,864.31K
IDRĀ 10,120,284,849.39K
IDRĀ 10,703,091,497.75K
IDRĀ 11,281,149,427.37K
IDRĀ 11,857,599,097.82K
Net Income
IDRĀ 101,821.02K
IDRĀ 114,642.79K
IDRĀ 106,045.04K
IDRĀ 100,081.6K
IDRĀ 96,478.93K
IDRĀ 92,878.33K
Sector average
IDRĀ 683,662,136.01K
IDRĀ 717,418,778.07K
IDRĀ 685,039,064.6K
IDRĀ 658,221,925.06K
IDRĀ 641,957,410.72K
IDRĀ 626,685,576.28K
Valuation
IDRĀ 40,181,672,835.5K
IDRĀ 39,736,373,990.36K
IDRĀ 39,836,694,705.74K
IDRĀ 40,441,032,334.35K
IDRĀ 41,519,067,238.39K
IDRĀ 43,111,052,290.28K
Sector average
IDRĀ 37,456,436,795.63K
IDRĀ 40,168,694,166.58K
IDRĀ 42,330,227,044.47K
IDRĀ 43,261,805,439.26K
IDRĀ 44,010,126,603.47K
IDRĀ 45,272,857,122.06K
Stock Price
IDRĀ 1,592.3
IDRĀ 1,574.65
IDRĀ 1,578.63
IDRĀ 1,602.58
IDRĀ 1,645.3
IDRĀ 1,708.38
Sector average
IDRĀ 2,912.17
IDRĀ 2,505.95
IDRĀ 2,628.59
IDRĀ 2,670.58
IDRĀ 2,709.24
IDRĀ 2,781.81
PT Archi Indonesia Tbk (ARCI.JK) Financial Forecast | Equlion