PT Medikaloka Hermina Tbk (HEAL.JK)

Indonesia · Healthcare · IDR

Key financials

ROE: 8.48%; 2025 (actual)
ROA: 3.82%; 2025 (actual)
Gross Margin: 33.85%; 2025 (actual)
Net Margin: 6.02%; 2025 (actual)
Total Assets: IDR 11,887,060M; 2025 (actual)
Net Income: IDR 429,547M; 2025 (actual)
Valuation: IDR 20,707,883.42M; 2025 (actual)
Stock Price: IDR 1,358.28; 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	8.48%	8.15%	8.35%	9.25%	9.83%	9.72%
Sector average	9.61%	8.15%	4.43%	106.09%	9.11%	-15.92%
ROA	3.82%	3.94%	4.12%	4.6%	4.95%	5%
Sector average	5.93%	6.11%	5.79%	5.8%	5.77%	5.49%

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 Medikaloka Hermina Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	6.02%	6.28%	6.29%	6.55%	6.85%	7%
Sector average	6.04%	6.25%	6.16%	6.45%	6.8%	6.99%

Total Assets	IDR 11,887,060M	IDR 12,599,849.05M	IDR 13,494,242.11M	IDR 14,715,926.43M	IDR 15,972,362.41M	IDR 17,108,277.54M
Sector average	IDR 7,352,999.04M	IDR 7,871,198.25M	IDR 8,776,938.94M	IDR 9,968,979.01M	IDR 11,181,139.92M	IDR 12,214,160M

Net Income	IDR 429,547M	IDR 482,235.41M	IDR 537,001.4M	IDR 649,289.74M	IDR 759,714.11M	IDR 827,727.38M
Sector average	IDR 335,053.89M	IDR 361,905.78M	IDR 409,478.64M	IDR 499,302.15M	IDR 586,990.77M	IDR 641,737.14M

Valuation	IDR 20,707,883.42M	IDR 21,433,481.49M	IDR 22,233,179.23M	IDR 23,021,189.27M	IDR 23,821,768.67M	IDR 24,735,177.91M
Sector average	IDR 14,416,132.4M	IDR 19,375,996.03M	IDR 20,324,942.36M	IDR 20,030,023.21M	IDR 18,971,810.43M	IDR 18,513,181.87M

Stock Price	IDR 1,358.28	IDR 1,405.87	IDR 1,458.32	IDR 1,510.01	IDR 1,562.52	IDR 1,622.44
Sector average	IDR 2,059.43	IDR 1,839.21	IDR 1,924.82	IDR 1,903.8	IDR 1,818.04	IDR 1,784.88