Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-15.43%
-8.93%
-9.8%
-10.87%
-12.19%
-13.89%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
-3.8%
-1.99%
-2.03%
-2.07%
-2.11%
-2.16%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 13,087,107.91M
IDRĀ 12,829,734.3M
IDRĀ 12,572,360.69M
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Bank Raya Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 12,314,987.09M
IDRĀ 12,057,613.48M
IDRĀ 11,800,239.87M
Sector average
IDRĀ 256,346,727.94M
IDRĀ 261,940,998.31M
IDRĀ 267,486,434.66M
IDRĀ 273,027,635.51M
IDRĀ 278,505,303.86M
IDRĀ 283,929,844.2M
Net Income
-IDRĀ 498,612.95M
-IDRĀ 257,373.61M
-IDRĀ 257,373.61M
-IDRĀ 257,373.61M
-IDRĀ 257,373.61M
-IDRĀ 257,373.61M
Sector average
IDRĀ 4,898,655.13M
IDRĀ 5,490,316.63M
IDRĀ 5,545,853.43M
IDRĀ 5,542,242.1M
IDRĀ 5,477,878.15M
IDRĀ 5,425,582M
Valuation
IDRĀ 2,513,888.48M
IDRĀ 1,297,616.82M
IDRĀ 1,297,616.82M
IDRĀ 1,297,616.82M
IDRĀ 1,297,616.82M
IDRĀ 1,297,616.82M
Sector average
IDRĀ 58,434,591.91M
IDRĀ 58,787,355.01M
IDRĀ 59,348,312.69M
IDRĀ 60,419,738.79M
IDRĀ 62,108,184.02M
IDRĀ 64,461,444.92M
Stock Price
IDRĀ 230
IDRĀ 118.72
IDRĀ 118.72
IDRĀ 118.72
IDRĀ 118.72
IDRĀ 118.72
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 Raya Indonesia Tbk (AGRO.JK) Financial Forecast | Equlion