Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-4.99%
-15.14%
-18.88%
-23.37%
-29.36%
-40.8%
Sector average
2.36%
7.14%
-2.79%
68.2%
32.25%
9.01%
ROA
-1.23%
-3.96%
-4.06%
-3.79%
-3.43%
-3.17%
Sector average
3.56%
2.19%
1.91%
1.56%
0.96%
-2.2%
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 Intermedia Capital Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
53.02%
53.02%
53.02%
53.02%
53.02%
53.02%
Sector average
35.43%
35.16%
35.16%
35.16%
35.16%
35.16%
Net Margin
-7.83%
-22.19%
-21.38%
-19.96%
-18%
-16.58%
Sector average
-1.41%
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
Total Assets
IDRĀ 3,337,534.91M
IDRĀ 3,242,449.61M
IDRĀ 3,518,380.19M
IDRĀ 3,759,455.8M
IDRĀ 4,012,576M
IDRĀ 4,267,969.27M
Sector average
IDRĀ 21,265,889.48M
IDRĀ 22,255,765.04M
IDRĀ 23,425,479.42M
IDRĀ 24,896,581.73M
IDRĀ 26,610,844.13M
IDRĀ 28,694,110.28M
Net Income
-IDRĀ 47,384.27M
-IDRĀ 130,367.29M
-IDRĀ 137,366.6M
-IDRĀ 137,823.31M
-IDRĀ 133,364.3M
-IDRĀ 131,321.01M
Sector average
IDRĀ 690,463.01M
IDRĀ 713,755.79M
IDRĀ 728,933.26M
IDRĀ 809,917.16M
IDRĀ 936,464.46M
IDRĀ 1,069,156.98M
Valuation
IDRĀ 3,450,967.38M
IDRĀ 6,901,934.76M
IDRĀ 7,272,493.51M
IDRĀ 7,296,673.07M
IDRĀ 7,060,603.02M
IDRĀ 6,952,426.55M
Sector average
IDRĀ 28,252,685.69M
IDRĀ 43,700,166.6M
IDRĀ 43,374,046.26M
IDRĀ 45,111,563.5M
IDRĀ 46,907,326.96M
IDRĀ 49,162,608.33M
Stock Price
IDRĀ 88
IDRĀ 176
IDRĀ 185.45
IDRĀ 186.07
IDRĀ 180.05
IDRĀ 177.29
Sector average
IDRĀ 2,155.45
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
PT Intermedia Capital Tbk (MDIA.JK) Financial Forecast | Equlion
