Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
1.49%
1.45%
1.43%
1.41%
1.39%
1.37%
Sector average
4.77%
5.07%
4.52%
3.84%
3.15%
2.44%
ROA
0.61%
0.56%
0.56%
0.55%
0.55%
0.55%
Sector average
0.99%
1.07%
1.07%
1.04%
0.99%
0.95%
Total Assets
IDRĀ 21,282.31B
IDRĀ 21,401.93B
IDRĀ 21,521.54B
IDRĀ 21,641.16B
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 Super Bank Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 21,760.77B
IDRĀ 21,880.39B
Sector average
IDRĀ 256,346.73B
IDRĀ 261,941B
IDRĀ 267,486.43B
IDRĀ 273,027.64B
IDRĀ 278,505.3B
IDRĀ 283,929.84B
Net Income
IDRĀ 99.68B
IDRĀ 119.62B
IDRĀ 119.62B
IDRĀ 119.62B
IDRĀ 119.62B
IDRĀ 119.62B
Sector average
IDRĀ 4,898.66B
IDRĀ 5,490.32B
IDRĀ 5,545.85B
IDRĀ 5,542.24B
IDRĀ 5,477.88B
IDRĀ 5,425.58B
Valuation
IDRĀ 31,693.71B
IDRĀ 31,831.86B
IDRĀ 32,216.74B
IDRĀ 32,875.09B
IDRĀ 33,836.54B
IDRĀ 35,133.95B
Sector average
IDRĀ 58,434.59B
IDRĀ 58,787.36B
IDRĀ 59,348.31B
IDRĀ 60,419.74B
IDRĀ 62,108.18B
IDRĀ 64,461.44B
Stock Price
IDRĀ 935
IDRĀ 939.08
IDRĀ 950.43
IDRĀ 969.85
IDRĀ 998.22
IDRĀ 1,036.49
Sector average
IDRĀ 1,513.4
IDRĀ 1,369.72
IDRĀ 1,381.87
IDRĀ 1,405.61
IDRĀ 1,442.76
IDRĀ 1,494.41
PT Super Bank Indonesia Tbk (SUPA.JK) Financial Forecast | Equlion