PT MNC Digital Entertainment Tbk (MSIN.JK)

Indonesia · Technology · IDR

Key financials

ROE: 15.83%; 2025 (actual)
ROA: 12.34%; 2025 (actual)
Gross Margin: 28.68%; 2025 (actual)
Net Margin: 25.44%; 2025 (actual)
Total Assets: IDR 8,432.31B; 2025 (actual)
Net Income: IDR 974.96B; 2025 (actual)
Valuation: IDR 25,483.99B; 2025 (actual)
Stock Price: IDR 420; 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	15.83%	15.25%	14.11%	13.18%	12.37%	11.62%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	12.34%	11.99%	11.21%	10.61%	10.07%	9.56%
Sector average	3.56%	2.19%	1.91%	1.56%	0.96%	-2.2%

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 2025. Projections are model estimates, not investment advice.

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

Net Margin	25.44%	24.75%	24.35%	24.03%	23.79%	23.58%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 8,432.31B	IDR 9,754.79B	IDR 11,080.23B	IDR 12,495.68B	IDR 13,991.15B	IDR 15,559.88B
Sector average	IDR 21,265.89B	IDR 22,255.77B	IDR 23,425.48B	IDR 24,896.58B	IDR 26,610.84B	IDR 28,694.11B

Net Income	IDR 974.96B	IDR 1,090.31B	IDR 1,167.39B	IDR 1,250.28B	IDR 1,333.1B	IDR 1,412.16B
Sector average	IDR 690.46B	IDR 713.76B	IDR 728.93B	IDR 809.92B	IDR 936.46B	IDR 1,069.16B

Valuation	IDR 25,483.99B	IDR 26,007.11B	IDR 26,638.96B	IDR 27,394.56B	IDR 28,298.78B	IDR 29,383.86B
Sector average	IDR 28,252.69B	IDR 43,700.17B	IDR 43,374.05B	IDR 45,111.56B	IDR 46,907.33B	IDR 49,162.61B

Stock Price	IDR 420	IDR 428.62	IDR 439.03	IDR 451.49	IDR 466.39	IDR 484.27
Sector average	IDR 2,155.45	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59