Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
13.19%
12.2%
10.92%
9.99%
9.28%
8.65%
Sector average
9.25%
2.03%
17.27%
8.53%
4.54%
10.16%
ROA
9.28%
8.5%
7.84%
7.37%
7.01%
6.66%
Sector average
5.07%
4.5%
3.57%
3.17%
2.94%
2.72%
Gross Margin
18.29%
18.29%
18.29%
18.29%
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 RMK Energy Tbk? It covers the balance sheet, income statement and Equlion model projections.
18.29%
18.29%
Sector average
23.23%
23.78%
23.78%
23.78%
23.78%
23.78%
Net Margin
10.91%
11.03%
10.94%
10.97%
11.07%
11.12%
Sector average
6.18%
6.49%
5.66%
5.72%
6.09%
6.29%
Total Assets
IDRĀ 2,840.26B
IDRĀ 3,107.99B
IDRĀ 3,367.63B
IDRĀ 3,631.59B
IDRĀ 3,901.99B
IDRĀ 4,178.02B
Sector average
IDRĀ 2,320.52B
IDRĀ 2,494.55B
IDRĀ 2,721.78B
IDRĀ 2,952.46B
IDRĀ 3,188.42B
IDRĀ 3,429.67B
Net Income
IDRĀ 241.79B
IDRĀ 252.84B
IDRĀ 253.94B
IDRĀ 257.85B
IDRĀ 263.87B
IDRĀ 269.05B
Sector average
IDRĀ 206.49B
IDRĀ 218.39B
IDRĀ 213.37B
IDRĀ 215.83B
IDRĀ 220.26B
IDRĀ 224.01B
Valuation
IDRĀ 25,615.71B
IDRĀ 25,834.07B
IDRĀ 26,247.12B
IDRĀ 26,858.46B
IDRĀ 27,678.62B
IDRĀ 28,739.91B
Sector average
IDRĀ 65,336.83B
IDRĀ 68,749.85B
IDRĀ 70,073.05B
IDRĀ 71,886.17B
IDRĀ 74,118.66B
IDRĀ 76,917.54B
Stock Price
IDRĀ 1,171
IDRĀ 1,180.99
IDRĀ 1,199.87
IDRĀ 1,227.82
IDRĀ 1,265.31
IDRĀ 1,313.82
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 RMK Energy Tbk (RMKE.JK) Financial Forecast | Equlion