Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
6.57%
27.58%
21.6%
17.73%
15.03%
13.06%
Sector average
-
2.81%
-20.42%
7.73%
-4.5%
8.49%
-61.19%
ROA
-
1.01%
4.68%
4.47%
4.27%
4.08%
3.92%
Sector average
-
1.79%
1.47%
0.32%
-0.67%
0.31%
-2.54%
Total Assets
Amounts in IDR (trillions); 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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT MNC Kapital Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 29.04T
IDRĀ 30.32T
IDRĀ 31.77T
IDRĀ 33.22T
IDRĀ 34.67T
IDRĀ 36.12T
IDRĀ 37.56T
Sector average
-
IDRĀ 19.49T
IDRĀ 20.24T
IDRĀ 20.99T
IDRĀ 21.74T
IDRĀ 24.17T
IDRĀ 7.78T
Net Income
IDRĀ 0.26T
IDRĀ 0.3T
IDRĀ 1.45T
IDRĀ 1.45T
IDRĀ 1.45T
IDRĀ 1.45T
IDRĀ 1.44T
Sector average
-
IDRĀ 0.62T
IDRĀ 0.74T
IDRĀ 0.74T
IDRĀ 0.75T
IDRĀ 0.8T
IDRĀ 0.34T
Valuation
-
IDRĀ 2.39T
IDRĀ 2.4T
IDRĀ 2.43T
IDRĀ 2.48T
IDRĀ 2.55T
IDRĀ 2.65T
Sector average
-
IDRĀ 5.51T
IDRĀ 5.54T
IDRĀ 5.59T
IDRĀ 5.68T
IDRĀ 6.17T
IDRĀ 5.11T
Stock Price
-
IDRĀ 56.08
IDRĀ 56.3
IDRĀ 56.96
IDRĀ 58.12
IDRĀ 59.81
IDRĀ 62.11
Sector average
-
IDRĀ 1,000.03
IDRĀ 1,008.63
IDRĀ 1,023.94
IDRĀ 1,045.37
IDRĀ 1,087.09
IDRĀ 660.65
PT MNC Kapital Indonesia Tbk (BCAP.JK) Financial Forecast | Equlion