Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
7.67%
6.69%
6.05%
5.76%
5.63%
5.47%
Sector average
6.4%
2.44%
-9.34%
4.77%
8.76%
4.61%
ROA
4.33%
3.74%
3.49%
3.4%
3.41%
3.38%
Sector average
4.81%
5.32%
4.47%
3.87%
3.53%
3.22%
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 2025. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT Superior Prima Sukses Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
25.87%
25.87%
25.87%
25.87%
25.87%
25.87%
Sector average
20.86%
23.88%
23.88%
23.88%
23.88%
23.88%
Net Margin
5.58%
5.34%
5.13%
5.17%
5.38%
5.52%
Total Assets
IDRĀ 2,038,211.21M
IDRĀ 2,105,388.18M
IDRĀ 2,180,870.59M
IDRĀ 2,257,013.24M
IDRĀ 2,333,435.21M
IDRĀ 2,414,212.77M
Sector average
IDRĀ 8,728,641.67M
IDRĀ 9,495,002.86M
IDRĀ 10,120,284.85M
IDRĀ 10,703,091.5M
IDRĀ 11,281,149.43M
IDRĀ 11,857,599.1M
Net Income
IDRĀ 83,944.82M
IDRĀ 77,565.43M
IDRĀ 74,792.21M
IDRĀ 75,525.86M
IDRĀ 78,158.47M
IDRĀ 80,286.26M
Sector average
IDRĀ 683,662.14M
IDRĀ 717,418.78M
IDRĀ 685,039.06M
IDRĀ 658,221.93M
IDRĀ 641,957.41M
IDRĀ 626,685.58M
Valuation
IDRĀ 1,403,763.59M
IDRĀ 1,413,211.99M
IDRĀ 1,437,042.03M
IDRĀ 1,472,263.5M
IDRĀ 1,517,937.26M
IDRĀ 1,576,140.24M
Sector average
IDRĀ 37,456,436.8M
IDRĀ 40,168,694.17M
IDRĀ 42,330,227.04M
IDRĀ 43,261,805.44M
IDRĀ 44,010,126.6M
IDRĀ 45,272,857.12M
Stock Price
IDRĀ 157.9
IDRĀ 158.96
IDRĀ 161.64
IDRĀ 165.61
IDRĀ 170.74
IDRĀ 177.29
Sector average
IDRĀ 2,912.17
IDRĀ 2,505.95
IDRĀ 2,628.59
IDRĀ 2,670.58
IDRĀ 2,709.24
IDRĀ 2,781.81
PT Superior Prima Sukses Tbk (BLES.JK) Financial Forecast | Equlion