PT Millennium Pharmacon International Tbk (SDPC.JK)

Indonesia · Healthcare · IDR

Key financials

ROE: 12.87%; 2025 (actual)
ROA: 2.06%; 2025 (actual)
Gross Margin: 8.82%; 2025 (actual)
Net Margin: 0.94%; 2025 (actual)
Total Assets: IDR 1,960,719.86M; 2025 (actual)
Net Income: IDR 38,468.91M; 2025 (actual)
Valuation: IDR 193,879.61M; 2026 (forecast)
Stock Price: IDR 152.18; 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	12.87%	13.82%	9.34%	12.19%	16.3%	17.97%	16.45%
Sector average	-	8.15%	4.43%	106.09%	9.11%	-15.92%	11.86%
ROA	2.06%	2.2%	1.53%	2.08%	2.79%	3.14%	3.09%
Sector average	-	6.11%	5.79%	5.8%	5.77%

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 2026. Projections are model estimates, not investment advice.

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

Gross Margin	8.82%	8.71%	8.71%	8.71%	8.71%	8.71%	8.71%
Sector average	-	35.01%	35.01%	35.01%	35.01%	35.01%	26.96%

Net Margin	0.94%	0.96%	0.69%	0.88%	1.14%	1.29%	1.32%
Sector average	-	6.25%	6.16%	6.45%	6.8%	6.99%	3.63%

Total Assets	IDR 1,960,719.86M	IDR 2,101,208.7M	IDR 2,144,110.38M	IDR 2,398,737.05M	IDR 2,837,338.05M	IDR 3,251,551.23M	IDR 3,459,579.86M
Sector average	-	IDR 7,871,198.25M	IDR 8,776,938.94M	IDR 9,968,979.01M	IDR 11,181,139.92M	IDR 12,214,160M	IDR 5,294,470.5M

Net Income	IDR 38,468.91M	IDR 44,688.06M	IDR 32,449.31M	IDR 47,202.8M	IDR 72,913.2M	IDR 95,536.58M	IDR 103,839.18M
Sector average	-	IDR 361,905.78M	IDR 409,478.64M	IDR 499,302.15M	IDR 586,990.77M	IDR 641,737.14M	IDR 239,382.71M

Valuation	-	IDR 193,879.61M	IDR 204,916.73M	IDR 215,562.16M	IDR 224,450.95M	IDR 232,222.81M	IDR 241,127.04M
Sector average	-	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	IDR 3,437,610.8M

Stock Price	-	IDR 152.18	IDR 160.85	IDR 169.2	IDR 176.18	IDR 182.28	IDR 189.27
Sector average	-	IDR 1,839.21	IDR 1,924.82	IDR 1,903.8	IDR 1,818.04	IDR 1,784.88	IDR 803.55