PT Kedoya Adyaraya Tbk (RSGK.JK)

Indonesia · Healthcare · IDR

Key financials

ROE: 4.24%; 2025 (actual)
ROA: 3.5%; 2025 (actual)
Gross Margin: 31.44%; 2025 (actual)
Net Margin: 7.35%; 2025 (actual)
Total Assets: IDR 1,083,512.71M; 2025 (actual)
Net Income: IDR 34,507.06M; 2025 (actual)
Valuation: IDR 911,081.5M; 2026 (forecast)
Stock Price: IDR 980; 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	4.24%	4.42%	5.1%	5.43%	5.9%	6.25%	6.23%
Sector average	-	8.15%	4.43%	106.09%	9.11%	-15.92%	11.86%
ROA	3.5%	3.45%	4.08%	4.32%	4.61%	4.8%	4.75%
Sector average	-	6.11%	5.79%	5.8%	5.77%	5.49%	3.83%
Gross Margin

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 Kedoya Adyaraya Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	7.35%	6.63%	7.86%	7.77%	7.67%	7.6%	7.56%
Sector average	-	6.25%	6.16%	6.45%	6.8%	6.99%	3.63%

Total Assets	IDR 1,083,512.71M	IDR 1,065,896.64M	IDR 1,112,762.35M	IDR 1,191,957.98M	IDR 1,290,375.83M	IDR 1,394,684.41M	IDR 1,485,079.19M
Sector average	-	IDR 7,871,198.25M	IDR 8,776,938.94M	IDR 9,968,979.01M	IDR 11,181,139.92M	IDR 12,214,160M	IDR 5,294,470.5M

Net Income	IDR 34,507.06M	IDR 37,059.99M	IDR 44,408.7M	IDR 49,771.27M	IDR 57,235.9M	IDR 64,443.51M	IDR 68,417.2M
Sector average	-	IDR 361,905.78M	IDR 409,478.64M	IDR 499,302.15M	IDR 586,990.77M	IDR 641,737.14M	IDR 239,382.71M

Valuation	-	IDR 911,081.5M	IDR 938,166.19M	IDR 967,663.11M	IDR 998,384.8M	IDR 1,031,479.66M	IDR 1,071,030.17M
Sector average	-	IDR 19,375,996.03M	IDR 20,324,942.36M	IDR 20,030,023.21M	IDR 18,971,810.43M	IDR 18,513,181.87M	IDR 3,437,610.8M

Stock Price	-	IDR 980	IDR 1,009.13	IDR 1,040.86	IDR 1,073.91	IDR 1,109.51	IDR 1,152.05
Sector average	-	IDR 1,839.21	IDR 1,924.82	IDR 1,903.8	IDR 1,818.04	IDR 1,784.88	IDR 803.55