PT Mustika Ratu Tbk (MRAT.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 0.07%; 2025 (actual)
ROA: 0.05%; 2025 (actual)
Gross Margin: 39.97%; 2025 (actual)
Net Margin: 0.1%; 2025 (actual)
Total Assets: IDR 878,777.66M; 2025 (actual)
Net Income: IDR 415.89M; 2025 (actual)
Valuation: IDR 209,720M; 2026 (forecast)
Stock Price: IDR 490; 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	0.07%	0.67%	1.02%	1.39%	1.79%	2.12%	2.15%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	0.05%	0.44%	0.68%	0.9%	1.12%	1.29%	1.29%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (millions); 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 Mustika Ratu Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	39.97%	36.71%	36.71%	36.71%	36.71%	36.71%	36.71%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	0.1%	0.62%	0.93%	1.07%	1.2%	1.27%	1.27%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 878,777.66M	IDR 873,339.56M	IDR 885,240.69M	IDR 930,911.08M	IDR 978,419.71M	IDR 1,024,962.57M	IDR 1,049,916.83M
Sector average	-	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M	IDR 4,685,399.93M

Net Income	IDR 415.89M	IDR 3,849.55M	IDR 5,939.8M	IDR 8,176.68M	IDR 10,722.58M	IDR 12,897.07M	IDR 13,402.21M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 209,720M	IDR 219,275.8M	IDR 228,039.41M	IDR 235,848.6M	IDR 243,342.66M	IDR 252,673.27M
Sector average	-	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M	IDR 2,792,712.29M

Stock Price	-	IDR 490	IDR 512.33	IDR 532.8	IDR 551.05	IDR 568.56	IDR 590.36
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82