Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
36.13%
11.79%
14.86%
12.95%
11.47%
10.3%
9.34%
Sector average
-
-3.01%
0.66%
3.04%
-6.84%
7.24%
-31.54%
ROA
35.84%
11.69%
14.71%
12.84%
11.38%
10.22%
9.27%
Sector average
-
0.23%
0.23%
0.15%
0.22%
0.21%
-0.81%
Amounts in IDR (millions); 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 Star Pacific Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
19.28%
24.05%
24.05%
24.05%
24.05%
24.05%
24.05%
Sector average
-
47.63%
47.63%
47.63%
47.63%
47.63%
44.69%
Total Assets
IDRĀ 3,005,009M
IDRĀ 1,744,939M
IDRĀ 2,022,585.76M
IDRĀ 2,300,981.28M
IDRĀ 2,579,219.14M
IDRĀ 2,857,493.65M
IDRĀ 3,135,566.35M
Sector average
-
IDRĀ 11,930,058.06M
IDRĀ 12,529,835.38M
IDRĀ 13,297,254.61M
IDRĀ 14,006,193.28M
IDRĀ 14,662,438.72M
IDRĀ 6,477,971.1M
Net Income
IDRĀ 855,385M
IDRĀ 277,516.25M
IDRĀ 277,179.54M
IDRĀ 277,499.41M
IDRĀ 277,678.77M
IDRĀ 277,809.45M
IDRĀ 277,865.58M
Sector average
-
IDRĀ 270,616.97M
IDRĀ 273,138.06M
IDRĀ 306,356.04M
IDRĀ 342,836.18M
IDRĀ 365,161.85M
IDRĀ 71,556.7M
Valuation
-
IDRĀ 5,942,446.45M
IDRĀ 5,969,347.9M
IDRĀ 6,042,062.29M
IDRĀ 6,165,807.86M
IDRĀ 6,346,213.97M
IDRĀ 6,589,549.83M
Sector average
-
IDRĀ 20,454,397.8M
IDRĀ 21,057,082.04M
IDRĀ 21,666,441.66M
IDRĀ 22,259,500.86M
IDRĀ 22,986,738.42M
IDRĀ 6,115,596.8M
Stock Price
-
IDRĀ 350
IDRĀ 351.58
IDRĀ 355.87
IDRĀ 363.16
IDRĀ 373.78
IDRĀ 388.11
Sector average
-
IDRĀ 5,010.89
IDRĀ 5,151.68
IDRĀ 5,303.52
IDRĀ 5,462.04
IDRĀ 5,654.17
IDRĀ 977.92
PT Star Pacific Tbk (LPLI.JK) Financial Forecast | Equlion