PT Madusari Murni Indah Tbk (MOLI.JK)

Indonesia · Materials · IDR

Key financials

ROE: 6.29%; 2025 (actual)
ROA: 4.26%; 2025 (actual)
Gross Margin: 29.09%; 2025 (actual)
Net Margin: 5.04%; 2025 (actual)
Total Assets: IDR 1,614,059.67M; 2025 (actual)
Net Income: IDR 75,455.82M; 2025 (actual)
Valuation: IDR 807,630.27M; 2026 (forecast)
Stock Price: IDR 296.48; 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	6.29%	10.49%	10.2%	8.7%	7.59%	6.74%	6.06%
Sector average	-	2.44%	-9.34%	4.77%	8.76%	4.61%	-115.25%
ROA	4.26%	7.94%	7.71%	6.76%	6.07%	5.53%	5.06%
Sector average	-	5.32%	4.47%	3.87%	3.53%

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 Madusari Murni Indah Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	29.09%	32.15%	32.15%	32.15%	32.15%	32.15%	32.15%
Sector average	-	23.88%	23.88%	23.88%	23.88%	23.88%	19.79%

Net Margin	5.04%	7.67%	7.84%	7.84%	7.85%	7.85%	7.85%
Sector average	-	-9.16%	-2.21%	-2.3%	-1.67%	-1.34%	-32.36%

Total Assets	IDR 1,614,059.67M	IDR 1,710,495.71M	IDR 1,856,396.59M	IDR 1,957,518.76M	IDR 2,057,090.28M	IDR 2,155,987.17M	IDR 2,251,677.17M
Sector average	-	IDR 9,495,002.86M	IDR 10,120,284.85M	IDR 10,703,091.5M	IDR 11,281,149.43M	IDR 11,857,599.1M	IDR 2,392,857.44M

Net Income	IDR 75,455.82M	IDR 132,067.73M	IDR 137,526.16M	IDR 128,891.18M	IDR 121,932.24M	IDR 116,461.58M	IDR 111,529.95M
Sector average	-	IDR 717,418.78M	IDR 685,039.06M	IDR 658,221.93M	IDR 641,957.41M	IDR 626,685.58M	IDR 68,875.12M

Valuation	-	IDR 807,630.27M	IDR 798,765.27M	IDR 800,045.76M	IDR 811,339.06M	IDR 832,672.41M	IDR 864,599.96M
Sector average	-	IDR 40,168,694.17M	IDR 42,330,227.04M	IDR 43,261,805.44M	IDR 44,010,126.6M	IDR 45,272,857.12M	IDR 10,588,785.07M

Stock Price	-	IDR 296.48	IDR 293.23	IDR 293.7	IDR 297.84	IDR 305.68	IDR 317.4
Sector average	-	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81	IDR 2,097.53