Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
6%
5.93%
5.62%
5.31%
5.02%
4.77%
Sector average
-
2.81%
-20.42%
7.73%
-4.5%
8.49%
-61.19%
ROA
-
5.98%
5.91%
5.6%
5.3%
5.01%
4.76%
Sector average
-
1.79%
1.47%
0.32%
-0.67%
0.31%
-2.54%
Total Assets
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 Calculus Global Ventures Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 540,804.93M
IDRĀ 548,407.07M
IDRĀ 581,824.37M
IDRĀ 615,369.34M
IDRĀ 648,854.98M
IDRĀ 682,178.37M
IDRĀ 715,424.31M
Sector average
-
IDRĀ 19,492,297.88M
IDRĀ 20,240,216.3M
IDRĀ 20,990,695.37M
IDRĀ 21,744,278.17M
IDRĀ 24,174,076.73M
IDRĀ 7,776,312.77M
Net Income
IDRĀ 22,945.49M
IDRĀ 32,563.44M
IDRĀ 33,417.3M
IDRĀ 33,544.97M
IDRĀ 33,485.64M
IDRĀ 33,323.39M
IDRĀ 33,245.94M
Sector average
-
IDRĀ 615,801.15M
IDRĀ 744,012.8M
IDRĀ 744,209.64M
IDRĀ 745,512.48M
IDRĀ 798,248.54M
IDRĀ 337,766M
Valuation
-
IDRĀ 2,054,400.26M
IDRĀ 2,062,627.87M
IDRĀ 2,086,291.41M
IDRĀ 2,127,899.87M
IDRĀ 2,189,799.77M
IDRĀ 2,273,764.29M
Sector average
-
IDRĀ 5,505,590.95M
IDRĀ 5,535,760.47M
IDRĀ 5,594,962.16M
IDRĀ 5,681,850.71M
IDRĀ 6,165,774.79M
IDRĀ 5,108,338.39M
Stock Price
-
IDRĀ 428
IDRĀ 429.71
IDRĀ 434.64
IDRĀ 443.31
IDRĀ 456.21
IDRĀ 473.7
Sector average
-
IDRĀ 1,000.03
IDRĀ 1,008.63
IDRĀ 1,023.94
IDRĀ 1,045.37
IDRĀ 1,087.09
IDRĀ 660.65
PT Calculus Global Ventures Tbk (STAR.JK) Financial Forecast | Equlion