Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
9.88%
11.19%
11.3%
12.08%
13.15%
14.01%
13.29%
Sector average
-
7.14%
-2.79%
68.2%
32.25%
9.01%
4.02%
ROA
4.52%
4.63%
4.18%
4.67%
5.39%
6.09%
6.12%
Sector average
-
2.19%
1.91%
1.56%
0.96%
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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Solusi Sinergi Digital Tbk? It covers the balance sheet, income statement and Equlion model projections.
-2.2%
8.64%
Gross Margin
67.89%
62.9%
62.9%
62.9%
62.9%
62.9%
62.9%
Sector average
-
35.16%
35.16%
35.16%
35.16%
35.16%
26.79%
Net Margin
24.62%
17.51%
15%
16.43%
18.48%
20.12%
20.46%
Sector average
-
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
-48.21%
Total Assets
IDRĀ 15,169.66B
IDRĀ 20,949.13B
IDRĀ 22,767.6B
IDRĀ 24,267.74B
IDRĀ 26,077.74B
IDRĀ 28,346.09B
IDRĀ 30,536.05B
Sector average
-
IDRĀ 22,255.77B
IDRĀ 23,425.48B
IDRĀ 24,896.58B
IDRĀ 26,610.84B
IDRĀ 28,694.11B
IDRĀ 31,582.82B
Net Income
IDRĀ 408.55B
IDRĀ 835.67B
IDRĀ 914.04B
IDRĀ 1,098.16B
IDRĀ 1,357.72B
IDRĀ 1,657.92B
IDRĀ 1,802.06B
Sector average
-
IDRĀ 713.76B
IDRĀ 728.93B
IDRĀ 809.92B
IDRĀ 936.46B
IDRĀ 1,069.16B
IDRĀ 889.05B
Valuation
-
IDRĀ 17,231.74B
IDRĀ 17,937.33B
IDRĀ 18,659.64B
IDRĀ 19,361.53B
IDRĀ 20,031.99B
IDRĀ 20,800.08B
Sector average
-
IDRĀ 43,700.17B
IDRĀ 43,374.05B
IDRĀ 45,111.56B
IDRĀ 46,907.33B
IDRĀ 49,162.61B
IDRĀ 33,912.54B
Stock Price
-
IDRĀ 3,246.04
IDRĀ 3,378.95
IDRĀ 3,515.02
IDRĀ 3,647.24
IDRĀ 3,773.53
IDRĀ 3,918.22
Sector average
-
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
IDRĀ 1,470.8
PT Solusi Sinergi Digital Tbk (WIFI.JK) Financial Forecast | Equlion