PT Mayora Indah Tbk (MYOR.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 16.41%; 2025 (actual)
ROA: 9.38%; 2025 (actual)
Gross Margin: 21.95%; 2025 (actual)
Net Margin: 7.41%; 2025 (actual)
Total Assets: IDR 31,379,998.87M; 2025 (actual)
Net Income: IDR 2,865,185.36M; 2025 (actual)
Valuation: IDR 45,260,948.37M; 2025 (actual)
Stock Price: IDR 2,054.82; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	16.41%	15.33%	16.44%	17.19%	16.65%	14.9%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	9.38%	9.11%	10.19%	10.99%	11.01%	10.24%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Mayora Indah Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	7.41%	7.49%	7.58%	7.73%	7.87%	7.93%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 31,379,998.87M	IDR 34,564,849.01M	IDR 39,577,637.12M	IDR 45,605,046.08M	IDR 51,946,681.78M	IDR 57,911,146.38M
Sector average	IDR 9,682,133.05M	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

Net Income	IDR 2,865,185.36M	IDR 3,004,254.12M	IDR 3,778,893.37M	IDR 4,679,285.18M	IDR 5,369,483.57M	IDR 5,622,808.17M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 45,260,948.37M	IDR 46,998,247.47M	IDR 48,662,232.77M	IDR 50,220,608.46M	IDR 51,841,249.68M	IDR 53,829,023.01M
Sector average	IDR 8,503,642.58M	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

Stock Price	IDR 2,054.82	IDR 2,133.7	IDR 2,209.24	IDR 2,279.99	IDR 2,353.57	IDR 2,443.81
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15