Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
12.01%
13.09%
11.57%
10.37%
9.4%
8.59%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
1.61%
1.75%
1.72%
1.69%
1.66%
1.64%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 1,362.05T
IDRĀ 1,386.1T
IDRĀ 1,410.15T
IDRĀ 1,434.19T
Amounts in IDR (trillions); 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 Negara Indonesia (Persero) Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 1,458.24T
IDRĀ 1,482.29T
Sector average
IDRĀ 256.35T
IDRĀ 261.94T
IDRĀ 267.49T
IDRĀ 273.03T
IDRĀ 278.51T
IDRĀ 283.93T
Net Income
IDRĀ 20.04T
IDRĀ 24.05T
IDRĀ 24.05T
IDRĀ 24.05T
IDRĀ 24.05T
IDRĀ 24.05T
Sector average
IDRĀ 4.9T
IDRĀ 5.49T
IDRĀ 5.55T
IDRĀ 5.54T
IDRĀ 5.48T
IDRĀ 5.43T
Valuation
IDRĀ 149.85T
IDRĀ 150.5T
IDRĀ 152.32T
IDRĀ 155.44T
IDRĀ 159.98T
IDRĀ 166.12T
Sector average
IDRĀ 58.43T
IDRĀ 58.79T
IDRĀ 59.35T
IDRĀ 60.42T
IDRĀ 62.11T
IDRĀ 64.46T
Stock Price
IDRĀ 4,022.08
IDRĀ 4,039.62
IDRĀ 4,088.46
IDRĀ 4,172.01
IDRĀ 4,294.02
IDRĀ 4,458.67
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 Negara Indonesia (Persero) Tbk (BBNI.JK) Financial Forecast | Equlion