PT First Media Tbk (KBLV.JK)

Indonesia · Technology · IDR

Key financials

ROE: -0.03%; 2025 (actual)
ROA: -0.03%; 2025 (actual)
Gross Margin: 62.22%; 2025 (actual)
Net Margin: -61.45%; 2025 (actual)
Total Assets: IDR 5,440,149M; 2025 (actual)
Net Income: -IDR 1,041M; 2025 (actual)
Valuation: IDR 310,105.89M; 2026 (forecast)
Stock Price: IDR 178; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	-0.03%	-0.15%	-0.29%	-0.32%	-0.36%	-0.45%	-0.5%
Sector average	-	7.14%	-2.79%	68.2%	32.25%	9.01%	4.02%
ROA	-0.03%	-0.13%	-0.21%	-0.24%	-0.27%	-0.32%	-0.35%
Sector average	-	2.19%	1.91%	1.56%	0.96%	-2.2%	8.64%

Amounts in IDR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. 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 First Media Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	-61.45%	-694.99%	-649.12%	-680.5%	-725.02%	-791.37%	-827.15%
Sector average	-	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%	-48.21%

Total Assets	IDR 5,440,149M	IDR 2,034,414M	IDR 2,002,373.9M	IDR 2,024,797.61M	IDR 2,057,581.2M	IDR 2,117,515.03M	IDR 2,153,342.86M
Sector average	-	IDR 22,255,765.04M	IDR 23,425,479.42M	IDR 24,896,581.73M	IDR 26,610,844.13M	IDR 28,694,110.28M	IDR 31,582,821.32M

Net Income	-IDR 1,041M	-IDR 4,875.23M	-IDR 4,312.33M	-IDR 4,768.67M	-IDR 5,452.06M	-IDR 6,657.05M	-IDR 7,437.5M
Sector average	-	IDR 713,755.79M	IDR 728,933.26M	IDR 809,917.16M	IDR 936,464.46M	IDR 1,069,156.98M	IDR 889,046.87M

Valuation	-	IDR 310,105.89M	IDR 274,300.74M	IDR 303,327.8M	IDR 346,796.85M	IDR 423,444.76M	IDR 473,087.93M
Sector average	-	IDR 43,700,166.6M	IDR 43,374,046.26M	IDR 45,111,563.5M	IDR 46,907,326.96M	IDR 49,162,608.33M	IDR 33,912,543.26M

Stock Price	-	IDR 178	IDR 157.45	IDR 174.11	IDR 199.06	IDR 243.06	IDR 271.55
Sector average	-	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59	IDR 1,470.8