PT Megapolitan Developments Tbk (EMDE.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: -4.26%; 2025 (actual)
ROA: -2.2%; 2025 (actual)
Gross Margin: 57.27%; 2025 (actual)
Net Margin: -37.7%; 2025 (actual)
Total Assets: IDR 3,340.44B; 2025 (actual)
Net Income: -IDR 78.02B; 2025 (actual)
Valuation: IDR 328.3B; 2026 (forecast)
Stock Price: IDR 98; 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	-4.26%	-5.25%	-6.52%	-7.67%	-8.59%	-9.7%	-11.05%
Sector average	-	-3.01%	0.66%	3.04%	-6.84%	7.24%	-31.54%
ROA	-2.2%	-2.88%	-3.61%	-3.85%	-3.67%	-3.58%	-3.55%
Sector average	-	0.23%	0.23%	0.15%	0.22%

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 2026. Projections are model estimates, not investment advice.

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

Gross Margin	57.27%	58.04%	58.04%	58.04%	58.04%	58.04%	58.04%
Sector average	-	47.63%	47.63%	47.63%	47.63%	47.63%	44.69%

Net Margin	-37.7%	-38.43%	-47.23%	-46.15%	-44.69%	-43.86%	-44.07%
Sector average	-	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%	38.98%

Total Assets	IDR 3,340.44B	IDR 3,217.01B	IDR 3,084.45B	IDR 3,396.48B	IDR 3,620.03B	IDR 3,801.01B	IDR 3,885.78B
Sector average	-	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B	IDR 6,477.97B

Net Income	-IDR 78.02B	-IDR 94.31B	-IDR 113.68B	-IDR 124.69B	-IDR 128.74B	-IDR 132.67B	-IDR 136.3B
Sector average	-	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B	IDR 71.56B

Valuation	-	IDR 328.3B	IDR 395.72B	IDR 434.07B	IDR 448.16B	IDR 461.83B	IDR 474.47B
Sector average	-	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B	IDR 6,115.6B

Stock Price	-	IDR 98	IDR 118.12	IDR 129.57	IDR 133.78	IDR 137.86	IDR 141.63
Sector average	-	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17	IDR 977.92