Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
1.56%
1.6%
1.59%
1.59%
1.59%
1.58%
Sector average
9.25%
2.03%
17.27%
8.53%
4.54%
10.16%
ROA
1.24%
1.32%
1.31%
1.31%
1.31%
1.31%
Sector average
5.07%
4.5%
3.57%
3.17%
2.94%
2.72%
Amounts in IDR (thousands); 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 Resource Alam Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
17.03%
17.03%
17.03%
17.03%
17.03%
17.03%
Sector average
23.23%
23.78%
23.78%
23.78%
23.78%
23.78%
Net Margin
1.58%
1.53%
1.53%
1.53%
1.53%
1.53%
Sector average
6.18%
6.49%
5.66%
5.72%
6.09%
6.29%
Total Assets
IDRĀ 181,706.56K
IDRĀ 185,079.61K
IDRĀ 187,890.75K
IDRĀ 190,761.39K
IDRĀ 193,699.76K
IDRĀ 196,703.79K
Sector average
IDRĀ 2,320,522,994.38K
IDRĀ 2,494,551,682.18K
IDRĀ 2,721,777,989.42K
IDRĀ 2,952,455,189.24K
IDRĀ 3,188,422,458.33K
IDRĀ 3,429,670,734.76K
Net Income
IDRĀ 2,421.55K
IDRĀ 2,427.83K
IDRĀ 2,449.54K
IDRĀ 2,482.77K
IDRĀ 2,523.34K
IDRĀ 2,560.84K
Sector average
IDRĀ 206,490,027.63K
IDRĀ 218,387,930.76K
IDRĀ 213,373,769.44K
IDRĀ 215,830,336.33K
IDRĀ 220,263,471.91K
IDRĀ 224,005,494.52K
Valuation
IDRĀ 1,460,064,595.56K
IDRĀ 1,471,655,163.92K
IDRĀ 1,493,877,670.98K
IDRĀ 1,527,528,539.09K
IDRĀ 1,573,701,201.58K
IDRĀ 1,634,042,364.22K
Sector average
IDRĀ 65,336,832,432.16K
IDRĀ 68,749,850,913.65K
IDRĀ 70,073,045,575.47K
IDRĀ 71,886,170,264.06K
IDRĀ 74,118,657,080.87K
IDRĀ 76,917,536,978.35K
Stock Price
IDRĀ 299.6
IDRĀ 301.98
IDRĀ 306.54
IDRĀ 313.45
IDRĀ 322.92
IDRĀ 335.3
Sector average
IDRĀ 2,484.48
IDRĀ 2,500.43
IDRĀ 2,541
IDRĀ 2,595.61
IDRĀ 2,661.25
IDRĀ 2,748.14
PT Resource Alam Indonesia Tbk (KKGI.JK) Financial Forecast | Equlion