Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
16.05%
17.14%
17.52%
17.56%
16.56%
14.71%
Sector average
1.05%
17%
3.67%
7.9%
8.19%
6.81%
ROA
11.61%
12.52%
13.13%
13.23%
12.64%
11.47%
Sector average
3.89%
3.23%
3.22%
3.28%
3.21%
2.87%
Gross Margin
43.22%
43.22%
43.22%
43.22%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Rans Entertainmen Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
43.22%
43.22%
Sector average
26.38%
25.82%
25.82%
25.82%
25.82%
25.82%
Net Margin
17.28%
17.62%
17.3%
17.12%
17.04%
17.02%
Sector average
-2.2%
-4.38%
-4.52%
-4.22%
-3.78%
-3.56%
Total Assets
IDR 461.03B
IDR 521.35B
IDR 618.75B
IDR 732.48B
IDR 849.94B
IDR 960.07B
Sector average
IDR 9,682.13B
IDR 10,447.62B
IDR 11,756.97B
IDR 13,469.72B
IDR 15,191.18B
IDR 16,631.98B
Net Income
IDR 61.05B
IDR 61.49B
IDR 74.83B
IDR 89.41B
IDR 100.01B
IDR 103.84B
Sector average
IDR 570.6B
IDR 607.51B
IDR 740.97B
IDR 916.62B
IDR 1,057.65B
IDR 1,115.13B
Valuation
IDR 2,043.53B
IDR 2,112.68B
IDR 2,179.93B
IDR 2,245.35B
IDR 2,316.57B
IDR 2,405.4B
Sector average
IDR 8,503.64B
IDR 9,762.1B
IDR 10,147.08B
IDR 10,524.51B
IDR 10,856.32B
IDR 11,231.76B
PT Rans Entertainmen Indonesia Tbk (RANS.JK) Financial Forecast | Equlion