Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
19.85%
18%
17.77%
17.94%
17.17%
15.53%
Sector average
9.61%
8.15%
4.43%
106.09%
9.11%
-15.92%
ROA
15.59%
14.25%
14.22%
14.34%
13.76%
12.61%
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 Mitra Keluarga Karyasehat Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
54.74%
54.74%
54.74%
54.74%
54.74%
54.74%
Sector average
34.58%
35.01%
35.01%
35.01%
35.01%
35.01%
Net Margin
25.42%
24.64%
24.52%
24.4%
24.32%
24.29%
Sector average
6.04%
6.25%
6.16%
6.45%
6.8%
6.99%
Total Assets
IDRĀ 9,266.34B
IDRĀ 10,871.77B
IDRĀ 12,972.55B
IDRĀ 15,569.83B
IDRĀ 18,355.86B
IDRĀ 21,079.53B
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 1,364.81B
IDRĀ 1,435.2B
IDRĀ 1,694.91B
IDRĀ 2,046.84B
IDRĀ 2,334.8B
IDRĀ 2,486B
Sector average
IDRĀ 335.05B
IDRĀ 361.91B
IDRĀ 409.48B
IDRĀ 499.3B
IDRĀ 586.99B
IDRĀ 641.74B
Valuation
IDRĀ 32,194.21B
IDRĀ 33,327.41B
IDRĀ 34,486.01B
IDRĀ 35,612.81B
IDRĀ 36,799.91B
IDRĀ 38,210.94B
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 2,315.02
IDRĀ 2,396.51
IDRĀ 2,479.82
IDRĀ 2,560.85
IDRĀ 2,646.21
IDRĀ 2,747.67
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 Mitra Keluarga Karyasehat Tbk (MIKA.JK) Financial Forecast | Equlion