Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-33.87%
-49.4%
-101.89%
-
97.87%
52.02%
35.89%
Sector average
-
7.14%
-2.79%
68.2%
32.25%
9.01%
4.02%
ROA
-10.67%
-11.58%
-13.54%
-13.83%
-13.79%
-14.15%
-14.43%
Sector average
-
2.19%
1.91%
1.56%
0.96%
-2.2%
8.64%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Link Net Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
50.06%
51.31%
51.31%
51.31%
51.31%
51.31%
51.31%
Sector average
-
35.16%
35.16%
35.16%
35.16%
35.16%
26.79%
Net Margin
-47.02%
-56.25%
-62.95%
-61.21%
-57.74%
-54.83%
-54.35%
Sector average
-
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
-48.21%
Total Assets
IDRĀ 13,238,013M
IDRĀ 13,530,752M
IDRĀ 13,622,718.11M
IDRĀ 13,978,111.35M
IDRĀ 14,467,282.6M
IDRĀ 15,197,997.22M
IDRĀ 15,626,953.62M
Sector average
-
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
IDRĀ 31,582,821.32M
Net Income
-IDRĀ 1,448,949M
-IDRĀ 1,549,567.9M
-IDRĀ 1,838,544.14M
-IDRĀ 1,908,324.35M
-IDRĀ 1,961,137.68M
-IDRĀ 2,098,208.25M
-IDRĀ 2,223,348.43M
Sector average
-
IDRĀ 713,755.79M
IDRĀ 728,933.26M
IDRĀ 809,917.16M
IDRĀ 936,464.46M
IDRĀ 1,069,156.98M
IDRĀ 889,046.87M
Valuation
-
IDRĀ 11,208,592.31M
IDRĀ 13,298,863.34M
IDRĀ 13,803,609.16M
IDRĀ 14,185,627.29M
IDRĀ 15,177,108.97M
IDRĀ 16,082,293.72M
Sector average
-
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
IDRĀ 33,912,543.26M
Stock Price
-
IDRĀ 4,070
IDRĀ 4,829.01
IDRĀ 5,012.29
IDRĀ 5,151
IDRĀ 5,511.03
IDRĀ 5,839.71
Sector average
-
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
IDRĀ 1,470.8
PT Link Net Tbk (LINK.JK) Financial Forecast | Equlion