Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-1.74%
-7.62%
-7.88%
-9%
-9.95%
-11.26%
-13.06%
Sector average
-
-3.01%
0.66%
3.04%
-6.84%
7.24%
-31.54%
ROA
-0.99%
-4.27%
-4.4%
-4.81%
-4.77%
-4.64%
-4.63%
Sector average
-
0.23%
0.23%
0.15%
0.22%
Amounts in IDR (billions); 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 Indonesian Paradise Property Tbk? It covers the balance sheet, income statement and Equlion model projections.
0.21%
-0.81%
Gross Margin
57.31%
57.36%
57.36%
57.36%
57.36%
57.36%
57.36%
Sector average
-
47.63%
47.63%
47.63%
47.63%
47.63%
44.69%
Net Margin
-5.66%
-26.43%
-28.89%
-28.04%
-26.75%
-25.93%
-26.06%
Sector average
-
-45.86%
-50.62%
-53.83%
-53.35%
-53.5%
38.98%
Total Assets
IDRĀ 10,184.32B
IDRĀ 10,199.7B
IDRĀ 9,576.79B
IDRĀ 9,417.07B
IDRĀ 9,855.57B
IDRĀ 10,279.1B
IDRĀ 10,477.07B
Sector average
-
IDRĀ 11,930.06B
IDRĀ 12,529.84B
IDRĀ 13,297.25B
IDRĀ 14,006.19B
IDRĀ 14,662.44B
IDRĀ 6,477.97B
Net Income
-IDRĀ 98.59B
-IDRĀ 435.01B
-IDRĀ 434.91B
-IDRĀ 456.47B
-IDRĀ 459.22B
-IDRĀ 467.47B
-IDRĀ 480.39B
Sector average
-
IDRĀ 270.62B
IDRĀ 273.14B
IDRĀ 306.36B
IDRĀ 342.84B
IDRĀ 365.16B
IDRĀ 71.56B
Valuation
-
IDRĀ 8,446.27B
IDRĀ 8,444.34B
IDRĀ 8,862.88B
IDRĀ 8,916.4B
IDRĀ 9,076.57B
IDRĀ 9,327.32B
Sector average
-
IDRĀ 20,454.4B
IDRĀ 21,057.08B
IDRĀ 21,666.44B
IDRĀ 22,259.5B
IDRĀ 22,986.74B
IDRĀ 6,115.6B
Stock Price
-
IDRĀ 755.35
IDRĀ 755.17
IDRĀ 792.6
IDRĀ 797.39
IDRĀ 811.72
IDRĀ 834.14
Sector average
-
IDRĀ 5,010.89
IDRĀ 5,151.68
IDRĀ 5,303.52
IDRĀ 5,462.04
IDRĀ 5,654.17
IDRĀ 977.92
PT Indonesian Paradise Property Tbk (INPP.JK) Financial Forecast | Equlion