PT Malindo Feedmill Tbk (MAIN.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 14.27%; 2025 (actual)
ROA: 7.1%; 2025 (actual)
Gross Margin: 10.17%; 2025 (actual)
Net Margin: 3.1%; 2025 (actual)
Total Assets: IDR 5,704,660.84M; 2025 (actual)
Net Income: IDR 393,615.78M; 2025 (actual)
Valuation: IDR 1,790,997.15M; 2026 (forecast)
Stock Price: IDR 802.96; 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	14.27%	19.13%	17.93%	19.43%	19.88%	19.07%	16.6%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	7.1%	8.93%	8.12%	9.26%	9.79%	9.8%	9.02%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 Malindo Feedmill Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	10.17%	10.55%	10.55%	10.55%	10.55%	10.55%	10.55%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	3.1%	3.57%	3.44%	3.57%	3.69%	3.76%	3.76%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 5,704,660.84M	IDR 6,597,514.49M	IDR 7,300,792.57M	IDR 8,632,183.68M	IDR 10,148,154.73M	IDR 11,728,104.83M	IDR 13,001,110.04M
Sector average	-	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M	IDR 4,685,399.93M

Net Income	IDR 393,615.78M	IDR 549,572.45M	IDR 564,192.22M	IDR 737,791.61M	IDR 919,478.19M	IDR 1,071,982.85M	IDR 1,114,944.94M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 1,790,997.15M	IDR 1,863,615.85M	IDR 1,930,993.52M	IDR 1,993,813.08M	IDR 2,057,279.31M	IDR 2,136,162.54M
Sector average	-	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M	IDR 2,792,712.29M

Stock Price	-	IDR 802.96	IDR 835.52	IDR 865.72	IDR 893.89	IDR 922.34	IDR 957.71
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82