Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.21%
0.79%
0.85%
0.85%
0.86%
0.87%
0.87%
Sector average
-
2.03%
17.27%
8.53%
4.54%
10.16%
34.9%
ROA
2.13%
0.77%
0.84%
0.84%
0.84%
0.85%
0.86%
Sector average
-
4.5%
3.57%
3.17%
2.94%
Amounts in IDR (millions); 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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Atlantis Subsea Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
2.72%
2.14%
Gross Margin
23.28%
24.28%
24.28%
24.28%
24.28%
24.28%
24.28%
Sector average
-
23.78%
23.78%
23.78%
23.78%
23.78%
22.46%
Net Margin
4.54%
3.01%
3.2%
3.19%
3.19%
3.19%
3.19%
Sector average
-
6.49%
5.66%
5.72%
6.09%
6.29%
9.07%
Total Assets
IDRĀ 174,727.04M
IDRĀ 168,883.91M
IDRĀ 170,333.79M
IDRĀ 171,803.41M
IDRĀ 173,293.83M
IDRĀ 174,828.39M
IDRĀ 176,372.51M
Sector average
-
IDRĀ 2,494,551.68M
IDRĀ 2,721,777.99M
IDRĀ 2,952,455.19M
IDRĀ 3,188,422.46M
IDRĀ 3,429,670.73M
IDRĀ 2,411,277.85M
Net Income
IDRĀ 3,727.88M
IDRĀ 1,324.16M
IDRĀ 1,420.46M
IDRĀ 1,437.96M
IDRĀ 1,456.46M
IDRĀ 1,483.92M
IDRĀ 1,505.12M
Sector average
-
IDRĀ 218,387.93M
IDRĀ 213,373.77M
IDRĀ 215,830.34M
IDRĀ 220,263.47M
IDRĀ 224,005.49M
IDRĀ 242,275.21M
Valuation
-
IDRĀ 373,903.97M
IDRĀ 376,983.3M
IDRĀ 382,706.21M
IDRĀ 391,374.5M
IDRĀ 403,189.77M
IDRĀ 418,649.46M
Sector average
-
IDRĀ 68,749,850.91M
IDRĀ 70,073,045.58M
IDRĀ 71,886,170.26M
IDRĀ 74,118,657.08M
IDRĀ 76,917,536.98M
IDRĀ 8,453,292.77M
Stock Price
-
IDRĀ 60.31
IDRĀ 60.81
IDRĀ 61.73
IDRĀ 63.13
IDRĀ 65.04
IDRĀ 67.53
Sector average
-
IDRĀ 2,500.43
IDRĀ 2,541
IDRĀ 2,595.61
IDRĀ 2,661.25
IDRĀ 2,748.14
IDRĀ 2,798.31
PT Atlantis Subsea Indonesia Tbk (ATLA.JK) Financial Forecast | Equlion