Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-9.48%
-12.74%
-14.6%
-17.1%
-20.62%
-25.98%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
-1.86%
-2.26%
-2.31%
-2.37%
-2.43%
-2.49%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 56.88T
IDRĀ 55.61T
IDRĀ 54.34T
IDRĀ 53.06T
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 Woori Saudara Indonesia 1906 Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 51.79T
IDRĀ 50.52T
Sector average
IDRĀ 256.35T
IDRĀ 261.94T
IDRĀ 267.49T
IDRĀ 273.03T
IDRĀ 278.51T
IDRĀ 283.93T
Net Income
-IDRĀ 1.06T
-IDRĀ 1.27T
-IDRĀ 1.27T
-IDRĀ 1.27T
-IDRĀ 1.27T
-IDRĀ 1.27T
Sector average
IDRĀ 4.9T
IDRĀ 5.49T
IDRĀ 5.55T
IDRĀ 5.54T
IDRĀ 5.48T
IDRĀ 5.43T
Valuation
IDRĀ 4.08T
IDRĀ 4.9T
IDRĀ 4.9T
IDRĀ 4.9T
IDRĀ 4.9T
IDRĀ 4.9T
Sector average
IDRĀ 58.43T
IDRĀ 58.79T
IDRĀ 59.35T
IDRĀ 60.42T
IDRĀ 62.11T
IDRĀ 64.46T
Stock Price
IDRĀ 277.7
IDRĀ 333.24
IDRĀ 333.24
IDRĀ 333.24
IDRĀ 333.24
IDRĀ 333.24
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 Woori Saudara Indonesia 1906 Tbk (SDRA.JK) Financial Forecast | Equlion