Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-9.05%
-8.98%
-10.49%
-12.48%
-15.18%
-19.13%
Sector average
2.36%
7.14%
-2.79%
68.2%
32.25%
9.01%
ROA
-6.69%
-7.11%
-7.42%
-7.64%
-7.82%
-8.01%
Sector average
3.56%
2.19%
1.91%
1.56%
0.96%
-2.2%
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.MD Entertainment Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
29.02%
29.02%
29.02%
29.02%
29.02%
29.02%
Sector average
35.43%
35.16%
35.16%
35.16%
35.16%
35.16%
Net Margin
-51.78%
-47.26%
-47.58%
-47.4%
-46.92%
-46.65%
Sector average
-1.41%
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
Total Assets
IDRĀ 3,746.14B
IDRĀ 3,757.77B
IDRĀ 3,860.9B
IDRĀ 3,993.04B
IDRĀ 4,143.74B
IDRĀ 4,298.08B
Sector average
IDRĀ 21,265.89B
IDRĀ 22,255.77B
IDRĀ 23,425.48B
IDRĀ 24,896.58B
IDRĀ 26,610.84B
IDRĀ 28,694.11B
Net Income
-IDRĀ 257.02B
-IDRĀ 266.64B
-IDRĀ 282.73B
-IDRĀ 300.09B
-IDRĀ 318.12B
-IDRĀ 338.08B
Sector average
IDRĀ 690.46B
IDRĀ 713.76B
IDRĀ 728.93B
IDRĀ 809.92B
IDRĀ 936.46B
IDRĀ 1,069.16B
Valuation
IDRĀ 157,869.72B
IDRĀ 163,777.28B
IDRĀ 173,661.35B
IDRĀ 184,324.23B
IDRĀ 195,396.42B
IDRĀ 207,658.57B
Sector average
IDRĀ 28,252.69B
IDRĀ 43,700.17B
IDRĀ 43,374.05B
IDRĀ 45,111.56B
IDRĀ 46,907.33B
IDRĀ 49,162.61B
Stock Price
IDRĀ 14,500
IDRĀ 15,042.6
IDRĀ 15,950.43
IDRĀ 16,929.79
IDRĀ 17,946.75
IDRĀ 19,073
Sector average
IDRĀ 2,155.45
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
PT.MD Entertainment Tbk (FILM.JK) Financial Forecast | Equlion
