Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
0.16%
0.1%
0.11%
0.38%
0.76%
0.98%
Sector average
9.61%
8.15%
4.43%
106.09%
9.11%
-15.92%
ROA
0.12%
0.08%
0.08%
0.27%
0.55%
0.71%
Sector average
5.93%
6.11%
5.79%
5.8%
5.77%
5.49%
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 Metro Healthcare Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
48.93%
48.93%
48.93%
48.93%
48.93%
48.93%
Sector average
34.58%
35.01%
35.01%
35.01%
35.01%
35.01%
Net Margin
1.13%
0.67%
0.62%
1.94%
3.48%
4.26%
Sector average
6.04%
6.25%
6.16%
6.45%
6.8%
6.99%
Total Assets
IDRĀ 4,175.93B
IDRĀ 4,184.65B
IDRĀ 4,194.84B
IDRĀ 4,218.72B
IDRĀ 4,253.07B
IDRĀ 4,290.38B
Sector average
IDRĀ 7,353B
IDRĀ 7,871.2B
IDRĀ 8,776.94B
IDRĀ 9,968.98B
IDRĀ 11,181.14B
IDRĀ 12,214.16B
Net Income
IDRĀ 4.95B
IDRĀ 3.17B
IDRĀ 3.19B
IDRĀ 11.56B
IDRĀ 23.16B
IDRĀ 30.24B
Sector average
IDRĀ 335.05B
IDRĀ 361.91B
IDRĀ 409.48B
IDRĀ 499.3B
IDRĀ 586.99B
IDRĀ 641.74B
Valuation
IDRĀ 22,610B
IDRĀ 24,391.44B
IDRĀ 26,386.1B
IDRĀ 28,104.52B
IDRĀ 29,374.26B
IDRĀ 30,500.57B
Sector average
IDRĀ 14,416.13B
IDRĀ 19,376B
IDRĀ 20,324.94B
IDRĀ 20,030.02B
IDRĀ 18,971.81B
IDRĀ 18,513.18B
Stock Price
IDRĀ 680
IDRĀ 733.58
IDRĀ 793.57
IDRĀ 845.25
IDRĀ 883.44
IDRĀ 917.31
Sector average
IDRĀ 2,059.43
IDRĀ 1,839.21
IDRĀ 1,924.82
IDRĀ 1,903.8
IDRĀ 1,818.04
IDRĀ 1,784.88
PT Metro Healthcare Indonesia Tbk (CARE.JK) Financial Forecast | Equlion