PT Sillo Maritime Perdana Tbk (SHIP.JK)

Indonesia · Energy · IDR

Key financials

ROE: 11.84%; 2025 (actual)
ROA: 3.52%; 2025 (actual)
Gross Margin: 28.96%; 2025 (actual)
Net Margin: 10.35%; 2025 (actual)
Total Assets: IDR 539,496.61K; 2025 (actual)
Net Income: IDR 17,986.25K; 2025 (actual)
Valuation: IDR 12,934,928,230.34K; 2026 (forecast)
Stock Price: IDR 4,755.86; 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	11.84%	11.53%	9.07%	8.71%	9.2%	9.25%	8.4%
Sector average	-	2.03%	17.27%	8.53%	4.54%	10.16%	34.9%
ROA	3.52%	3.01%	2.28%	2.33%	2.62%	2.81%	2.7%
Sector average	-	4.5%	3.57%	3.17%	2.94%

Amounts in IDR (thousands); 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 Sillo Maritime Perdana Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	28.96%	26.31%	26.31%	26.31%	26.31%	26.31%	26.31%
Sector average	-	23.78%	23.78%	23.78%	23.78%	23.78%	22.46%

Net Margin	10.35%	7.71%	6.28%	6.51%	7.43%	8.03%	7.85%
Sector average	-	6.49%	5.66%	5.72%	6.09%	6.29%	9.07%

Total Assets	IDR 539,496.61K	IDR 626,900.9K	IDR 642,725.53K	IDR 659,363.93K	IDR 678,477.08K	IDR 700,157.73K	IDR 721,151.95K
Sector average	-	IDR 2,494,551,682.18K	IDR 2,721,777,989.42K	IDR 2,952,455,189.24K	IDR 3,188,422,458.33K	IDR 3,429,670,734.76K	IDR 2,411,277,854.62K

Net Income	IDR 17,986.25K	IDR 17,544.37K	IDR 14,467.07K	IDR 15,178.13K	IDR 17,546.82K	IDR 19,344.78K	IDR 19,194.76K
Sector average	-	IDR 218,387,930.76K	IDR 213,373,769.44K	IDR 215,830,336.33K	IDR 220,263,471.91K	IDR 224,005,494.52K	IDR 242,275,212.62K

Valuation	-	IDR 12,934,928,230.34K	IDR 13,216,379,999.76K	IDR 13,568,751,785.68K	IDR 13,925,189,782.61K	IDR 14,325,158,023.06K	IDR 14,874,434,270.22K
Sector average	-	IDR 68,749,850,913.65K	IDR 70,073,045,575.47K	IDR 71,886,170,264.06K	IDR 74,118,657,080.87K	IDR 76,917,536,978.35K	IDR 8,453,292,770.78K

Stock Price	-	IDR 4,755.86	IDR 4,859.34	IDR 4,988.9	IDR 5,119.95	IDR 5,267.01	IDR 5,468.96
Sector average	-	IDR 2,500.43	IDR 2,541	IDR 2,595.61	IDR 2,661.25	IDR 2,748.14	IDR 2,798.31