PT MDS Retailing Tbk (LPPF.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 242.32%; 2025 (actual)
ROA: 14.11%; 2025 (actual)
Gross Margin: 34.55%; 2025 (actual)
Net Margin: 6.57%; 2025 (actual)
Total Assets: IDR 5,138.63B; 2025 (actual)
Net Income: IDR 725.38B; 2025 (actual)
Valuation: IDR 1,733.01B; 2025 (actual)
Stock Price: IDR 1,480.92; 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	242.32%	116.49%	63.83%	46.65%	35.91%	27.58%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	14.11%	13.69%	14.37%	14.47%	13.73%	12.33%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

Amounts in IDR (billions); 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 MDS Retailing Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	6.57%	6.66%	6.88%	7.14%	7.34%	7.42%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 5,138.63B	IDR 5,983.41B	IDR 7,507.92B	IDR 9,346.86B	IDR 11,201.63B	IDR 12,842.64B
Sector average	IDR 9,682.13B	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B

Net Income	IDR 725.38B	IDR 761.38B	IDR 969.64B	IDR 1,219.33B	IDR 1,410.99B	IDR 1,482.73B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 1,733.01B	IDR 1,802.4B	IDR 1,868.63B	IDR 1,929.77B	IDR 1,992.48B	IDR 2,068.87B
Sector average	IDR 8,503.64B	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B

Stock Price	IDR 1,480.92	IDR 1,540.22	IDR 1,596.82	IDR 1,649.06	IDR 1,702.65	IDR 1,767.93
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