Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-152.71%
-188.72%
211.91%
70.55%
42.54%
30.38%
Sector average
0.16%
-3.01%
0.66%
3.04%
-6.84%
7.24%
ROA
-34.43%
-48.16%
-47.24%
-47.12%
-46.54%
-46.14%
Sector average
1.83%
0.23%
0.23%
0.15%
0.22%
0.21%
Gross Margin
7.16%
7.16%
7.16%
7.16%
Amounts in IDR (millions); 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 Pembangunan Perumahan Properti Tbk? It covers the balance sheet, income statement and Equlion model projections.
7.16%
7.16%
Sector average
48.08%
47.63%
47.63%
47.63%
47.63%
47.63%
Total Assets
IDRĀ 10,669,214.08M
IDRĀ 11,801,719.85M
IDRĀ 12,545,579.16M
IDRĀ 13,308,743.78M
IDRĀ 13,815,773.97M
IDRĀ 14,119,793.59M
Sector average
IDRĀ 11,437,442.46M
IDRĀ 11,930,058.06M
IDRĀ 12,529,835.38M
IDRĀ 13,297,254.61M
IDRĀ 14,006,193.28M
IDRĀ 14,662,438.72M
Net Income
-IDRĀ 4,831,846.84M
-IDRĀ 5,410,768.86M
-IDRĀ 5,750,593.06M
-IDRĀ 6,091,607.39M
-IDRĀ 6,311,934.41M
-IDRĀ 6,444,117.96M
Sector average
IDRĀ 302,485.12M
IDRĀ 270,616.97M
IDRĀ 273,138.06M
IDRĀ 306,356.04M
IDRĀ 342,836.18M
IDRĀ 365,161.85M
Valuation
IDRĀ 1,295,189.11M
IDRĀ 1,450,370.66M
IDRĀ 1,541,461.42M
IDRĀ 1,632,871.2M
IDRĀ 1,691,930.43M
IDRĀ 1,727,362.58M
Sector average
IDRĀ 17,136,984.79M
IDRĀ 20,454,397.8M
IDRĀ 21,057,082.04M
IDRĀ 21,666,441.66M
IDRĀ 22,259,500.86M
IDRĀ 22,986,738.42M
Stock Price
IDRĀ 21
IDRĀ 23.52
IDRĀ 24.99
IDRĀ 26.48
IDRĀ 27.43
IDRĀ 28.01
Sector average
IDRĀ 9,928.98
IDRĀ 5,010.89
IDRĀ 5,151.68
IDRĀ 5,303.52
IDRĀ 5,462.04
IDRĀ 5,654.17
PT Pembangunan Perumahan Properti Tbk (PPRO.JK) Financial Forecast | Equlion