Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
5.05%
5.64%
4.95%
4.54%
4.34%
4.18%
Sector average
6.4%
2.44%
-9.34%
4.77%
8.76%
4.61%
ROA
2.35%
2.57%
2.29%
2.18%
2.15%
2.13%
Sector average
4.81%
5.32%
4.47%
3.87%
3.53%
3.22%
Gross Margin
15.7%
15.7%
15.7%
15.7%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Lautan Luas Tbk? It covers the balance sheet, income statement and Equlion model projections.
15.7%
15.7%
Sector average
20.86%
23.88%
23.88%
23.88%
23.88%
23.88%
Net Margin
1.7%
1.83%
1.74%
1.72%
1.77%
1.8%
Total Assets
IDRĀ 6,682.02B
IDRĀ 7,085.52B
IDRĀ 7,178.34B
IDRĀ 7,267.26B
IDRĀ 7,361.5B
IDRĀ 7,488.72B
Sector average
IDRĀ 8,728.64B
IDRĀ 9,495B
IDRĀ 10,120.28B
IDRĀ 10,703.09B
IDRĀ 11,281.15B
IDRĀ 11,857.6B
Net Income
IDRĀ 149.45B
IDRĀ 176.89B
IDRĀ 163.44B
IDRĀ 157.31B
IDRĀ 157.27B
IDRĀ 157.93B
Sector average
IDRĀ 683.66B
IDRĀ 717.42B
IDRĀ 685.04B
IDRĀ 658.22B
IDRĀ 641.96B
IDRĀ 626.69B
Valuation
IDRĀ 1,193.87B
IDRĀ 1,189.45B
IDRĀ 1,201.02B
IDRĀ 1,225.9B
IDRĀ 1,262.09B
IDRĀ 1,310.49B
Sector average
IDRĀ 37,456.44B
IDRĀ 40,168.69B
IDRĀ 42,330.23B
IDRĀ 43,261.81B
IDRĀ 44,010.13B
IDRĀ 45,272.86B
Stock Price
IDRĀ 815.1
IDRĀ 812.08
IDRĀ 819.99
IDRĀ 836.97
IDRĀ 861.68
IDRĀ 894.72
Sector average
IDRĀ 2,912.17
IDRĀ 2,505.95
IDRĀ 2,628.59
IDRĀ 2,670.58
IDRĀ 2,709.24
IDRĀ 2,781.81
PT Lautan Luas Tbk (LTLS.JK) Financial Forecast | Equlion