Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
6.26%
5.9%
5.47%
5.32%
5.35%
5.29%
Sector average
9.25%
2.03%
17.27%
8.53%
4.54%
10.16%
ROA
3.26%
3.37%
3.19%
3.16%
3.23%
3.25%
Sector average
5.07%
4.5%
3.57%
3.17%
2.94%
2.72%
Amounts in IDR (thousands); 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 MNC Energy Investments Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
55.94%
55.94%
55.94%
55.94%
55.94%
55.94%
Sector average
23.23%
23.78%
23.78%
23.78%
23.78%
23.78%
Net Margin
9.56%
9.95%
9.65%
9.78%
10.21%
10.49%
Sector average
6.18%
6.49%
5.66%
5.72%
6.09%
6.29%
Total Assets
IDRĀ 238,335.65K
IDRĀ 248,173.1K
IDRĀ 256,850.05K
IDRĀ 265,784.36K
IDRĀ 275,256.87K
IDRĀ 285,150.69K
Sector average
IDRĀ 2,320,522,994.38K
IDRĀ 2,494,551,682.18K
IDRĀ 2,721,777,989.42K
IDRĀ 2,952,455,189.24K
IDRĀ 3,188,422,458.33K
IDRĀ 3,429,670,734.76K
Net Income
IDRĀ 7,610.67K
IDRĀ 8,187.81K
IDRĀ 8,045.86K
IDRĀ 8,257.39K
IDRĀ 8,748.16K
IDRĀ 9,120.34K
Sector average
IDRĀ 206,490,027.63K
IDRĀ 218,387,930.76K
IDRĀ 213,373,769.44K
IDRĀ 215,830,336.33K
IDRĀ 220,263,471.91K
IDRĀ 224,005,494.52K
Valuation
IDRĀ 4,503,719,517.26K
IDRĀ 4,555,664,460.98K
IDRĀ 4,648,375,946.06K
IDRĀ 4,773,682,147.57K
IDRĀ 4,926,366,724.77K
IDRĀ 5,115,260,712.7K
Sector average
IDRĀ 65,336,832,432.16K
IDRĀ 68,749,850,913.65K
IDRĀ 70,073,045,575.47K
IDRĀ 71,886,170,264.06K
IDRĀ 74,118,657,080.87K
IDRĀ 76,917,536,978.35K
Stock Price
IDRĀ 144
IDRĀ 145.66
IDRĀ 148.63
IDRĀ 152.63
IDRĀ 157.51
IDRĀ 163.55
Sector average
IDRĀ 2,484.48
IDRĀ 2,500.43
IDRĀ 2,541
IDRĀ 2,595.61
IDRĀ 2,661.25
IDRĀ 2,748.14
PT MNC Energy Investments Tbk (IATA.JK) Financial Forecast | Equlion