Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
4.32%
4.95%
4.71%
4.5%
4.31%
4.13%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
0.84%
0.95%
0.94%
0.93%
0.92%
0.91%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 38,083.71B
IDRĀ 38,446.05B
IDRĀ 38,808.39B
IDRĀ 39,170.73B
Amounts in IDR (billions); 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 Bank China Construction Bank Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 39,533.07B
IDRĀ 39,895.41B
Sector average
IDRĀ 256,346.73B
IDRĀ 261,941B
IDRĀ 267,486.43B
IDRĀ 273,027.64B
IDRĀ 278,505.3B
IDRĀ 283,929.84B
Net Income
IDRĀ 301.95B
IDRĀ 362.34B
IDRĀ 362.34B
IDRĀ 362.34B
IDRĀ 362.34B
IDRĀ 362.34B
Sector average
IDRĀ 4,898.66B
IDRĀ 5,490.32B
IDRĀ 5,545.85B
IDRĀ 5,542.24B
IDRĀ 5,477.88B
IDRĀ 5,425.58B
Valuation
IDRĀ 2,843.98B
IDRĀ 2,856.38B
IDRĀ 2,890.91B
IDRĀ 2,949.99B
IDRĀ 3,036.26B
IDRĀ 3,152.68B
Sector average
IDRĀ 58,434.59B
IDRĀ 58,787.36B
IDRĀ 59,348.31B
IDRĀ 60,419.74B
IDRĀ 62,108.18B
IDRĀ 64,461.44B
Stock Price
IDRĀ 75
IDRĀ 75.33
IDRĀ 76.24
IDRĀ 77.8
IDRĀ 80.07
IDRĀ 83.14
Sector average
IDRĀ 1,513.4
IDRĀ 1,369.72
IDRĀ 1,381.87
IDRĀ 1,405.61
IDRĀ 1,442.76
IDRĀ 1,494.41
PT Bank China Construction Bank Indonesia Tbk (MCOR.JK) Financial Forecast | Equlion