Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
4.52%
3.27%
2.52%
2.57%
2.88%
3.08%
2.97%
Sector average
-
2.03%
17.27%
8.53%
4.54%
10.16%
34.9%
ROA
2.19%
1.62%
1.26%
1.3%
1.47%
1.59%
1.55%
Sector average
-
4.5%
3.57%
3.17%
2.94%
Amounts in IDR (thousands); 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 Kencana Energi Lestari Tbk? It covers the balance sheet, income statement and Equlion model projections.
2.72%
2.14%
Gross Margin
64.4%
56.12%
56.12%
56.12%
56.12%
56.12%
56.12%
Sector average
-
23.78%
23.78%
23.78%
23.78%
23.78%
22.46%
Net Margin
22.61%
19.29%
15.1%
15.63%
17.76%
19.18%
18.78%
Sector average
-
6.49%
5.66%
5.72%
6.09%
6.29%
9.07%
Total Assets
IDRĀ 355,129.54K
IDRĀ 361,013.12K
IDRĀ 366,532.52K
IDRĀ 372,343.98K
IDRĀ 378,955.67K
IDRĀ 386,654.6K
IDRĀ 393,947.01K
Sector average
-
IDRĀ 2,494,551,682.18K
IDRĀ 2,721,777,989.42K
IDRĀ 2,952,455,189.24K
IDRĀ 3,188,422,458.33K
IDRĀ 3,429,670,734.76K
IDRĀ 2,411,277,854.62K
Net Income
IDRĀ 7,761.82K
IDRĀ 5,790.5K
IDRĀ 4,585.26K
IDRĀ 4,806.66K
IDRĀ 5,533.9K
IDRĀ 6,091.62K
IDRĀ 6,054.2K
Sector average
-
IDRĀ 218,387,930.76K
IDRĀ 213,373,769.44K
IDRĀ 215,830,336.33K
IDRĀ 220,263,471.91K
IDRĀ 224,005,494.52K
IDRĀ 242,275,212.62K
Valuation
-
IDRĀ 3,666,953,738.06K
IDRĀ 3,745,773,098.39K
IDRĀ 3,844,812,704.35K
IDRĀ 3,945,846,437.57K
IDRĀ 4,059,613,244.96K
IDRĀ 4,215,272,898.03K
Sector average
-
IDRĀ 68,749,850,913.65K
IDRĀ 70,073,045,575.47K
IDRĀ 71,886,170,264.06K
IDRĀ 74,118,657,080.87K
IDRĀ 76,917,536,978.35K
IDRĀ 8,453,292,770.78K
Stock Price
-
IDRĀ 1,000.17
IDRĀ 1,021.67
IDRĀ 1,048.69
IDRĀ 1,076.24
IDRĀ 1,107.27
IDRĀ 1,149.73
Sector average
-
IDRĀ 2,500.43
IDRĀ 2,541
IDRĀ 2,595.61
IDRĀ 2,661.25
IDRĀ 2,748.14
IDRĀ 2,798.31
PT Kencana Energi Lestari Tbk (KEEN.JK) Financial Forecast | Equlion