PT Siloam International Hospitals Tbk (SILO.JK)

Indonesia · Healthcare · IDR

Key financials

ROE: 12.18%; 2025 (actual)
ROA: 7.75%; 2025 (actual)
Gross Margin: 38.5%; 2025 (actual)
Net Margin: 8.66%; 2025 (actual)
Total Assets: IDR 14,498.06B; 2025 (actual)
Net Income: IDR 1,112.66B; 2025 (actual)
Valuation: IDR 35,587B; 2025 (actual)
Stock Price: IDR 2,740; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	12.18%	11.34%	11.22%	11.78%	11.95%	11.4%
Sector average	9.61%	8.15%	4.43%	106.09%	9.11%	-15.92%
ROA	7.75%	7.7%	7.79%	8.24%	8.41%	8.13%
Sector average	5.93%	6.11%	5.79%	5.8%	5.77%	5.49%

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 Siloam International Hospitals Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	8.66%	8.81%	8.8%	8.87%	8.96%	9%
Sector average	6.04%	6.25%	6.16%	6.45%	6.8%	6.99%

Total Assets	IDR 14,498.06B	IDR 15,756.65B	IDR 17,404.78B	IDR 19,535.98B	IDR 21,829.59B	IDR 24,009.41B
Sector average	IDR 7,353B	IDR 7,871.2B	IDR 8,776.94B	IDR 9,968.98B	IDR 11,181.14B	IDR 12,214.16B

Net Income	IDR 1,112.66B	IDR 1,165.35B	IDR 1,291.5B	IDR 1,521.66B	IDR 1,738.44B	IDR 1,862.47B
Sector average	IDR 335.05B	IDR 361.91B	IDR 409.48B	IDR 499.3B	IDR 586.99B	IDR 641.74B

Valuation	IDR 35,587B	IDR 36,711.35B	IDR 37,957.77B	IDR 39,215.26B	IDR 40,537.71B	IDR 42,092.06B
Sector average	IDR 14,416.13B	IDR 19,376B	IDR 20,324.94B	IDR 20,030.02B	IDR 18,971.81B	IDR 18,513.18B

Stock Price	IDR 2,740	IDR 2,826.57	IDR 2,922.54	IDR 3,019.36	IDR 3,121.18	IDR 3,240.85
Sector average	IDR 2,059.43	IDR 1,839.21	IDR 1,924.82	IDR 1,903.8	IDR 1,818.04	IDR 1,784.88