Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
6.39%
6.27%
6.18%
6.63%
7.23%
7.56%
Sector average
2.36%
7.14%
-2.79%
68.2%
32.25%
9.01%
ROA
3.05%
3.12%
3.15%
3.46%
3.85%
4.13%
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 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 Mora Telematika Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
59.17%
59.17%
59.17%
59.17%
59.17%
59.17%
Sector average
35.43%
35.16%
35.16%
35.16%
35.16%
35.16%
Net Margin
11.21%
11.47%
11.35%
12.05%
13.11%
13.83%
Sector average
-1.41%
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
Total Assets
IDRĀ 14,760.35B
IDRĀ 15,277.4B
IDRĀ 15,899.79B
IDRĀ 16,645.82B
IDRĀ 17,490.47B
IDRĀ 18,418.88B
Sector average
IDRĀ 21,265.89B
IDRĀ 22,255.77B
IDRĀ 23,425.48B
IDRĀ 24,896.58B
IDRĀ 26,610.84B
IDRĀ 28,694.11B
Net Income
IDRĀ 448.49B
IDRĀ 469.09B
IDRĀ 491.55B
IDRĀ 562.36B
IDRĀ 657.27B
IDRĀ 740.98B
Sector average
IDRĀ 690.46B
IDRĀ 713.76B
IDRĀ 728.93B
IDRĀ 809.92B
IDRĀ 936.46B
IDRĀ 1,069.16B
Valuation
IDRĀ 575,679.02B
IDRĀ 593,727.06B
IDRĀ 615,333.09B
IDRĀ 638,291.44B
IDRĀ 661,821.69B
IDRĀ 687,198.23B
Sector average
IDRĀ 28,252.69B
IDRĀ 43,700.17B
IDRĀ 43,374.05B
IDRĀ 45,111.56B
IDRĀ 46,907.33B
IDRĀ 49,162.61B
Stock Price
IDRĀ 12,050
IDRĀ 12,427.78
IDRĀ 12,880.03
IDRĀ 13,360.59
IDRĀ 13,853.12
IDRĀ 14,384.3
Sector average
IDRĀ 2,155.45
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
PT Mora Telematika Indonesia Tbk (MORA.JK) Financial Forecast | Equlion
