PT Modernland Realty Tbk (MDLN.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 6.72%; 2025 (actual)
ROA: 1.79%; 2025 (actual)
Gross Margin: 47.19%; 2025 (actual)
Net Margin: 23.86%; 2025 (actual)
Total Assets: IDR 13,451.08B; 2025 (actual)
Net Income: IDR 241.71B; 2025 (actual)
Valuation: IDR 728.79B; 2026 (forecast)
Stock Price: IDR 61; 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	6.72%	-28.24%	-40.42%	-71.99%	-251.49%	166.23%	63.73%
Sector average	-	-3.01%	0.66%	3.04%	-6.84%	7.24%	-31.54%
ROA	1.79%	-7.25%	-7.83%	-7.83%	-7.35%	-7.1%	-7.1%
Sector average	-	0.23%	0.23%	0.15%	0.22%

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 2026. Projections are model estimates, not investment advice.

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

Gross Margin	47.19%	45.76%	45.76%	45.76%	45.76%	45.76%	45.76%
Sector average	-	47.63%	47.63%	47.63%	47.63%	47.63%	44.69%

Net Margin	23.86%	-188.93%	-198.48%	-191.49%	-180.47%	-173.49%	-174.85%
Sector average	-	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%	38.98%

Total Assets	IDR 13,451.08B	IDR 13,346.26B	IDR 13,609.75B	IDR 14,561.92B	IDR 15,192.48B	IDR 15,818.96B	IDR 16,122.72B
Sector average	-	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B	IDR 6,477.97B

Net Income	IDR 241.71B	-IDR 971.34B	-IDR 1,055.88B	-IDR 1,103.27B	-IDR 1,092.74B	-IDR 1,101.16B	-IDR 1,134.66B
Sector average	-	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B	IDR 71.56B

Valuation	-	IDR 728.79B	IDR 792.22B	IDR 827.77B	IDR 819.88B	IDR 826.2B	IDR 851.33B
Sector average	-	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B	IDR 6,115.6B

Stock Price	-	IDR 61	IDR 66.31	IDR 69.29	IDR 68.62	IDR 69.15	IDR 71.26
Sector average	-	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17	IDR 977.92