Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
-18.13%
-21.63%
-29.94%
-46.19%
-88.21%
-792.08%
Sector average
0.16%
-3.01%
0.66%
3.04%
-6.84%
7.24%
ROA
-4.13%
-4.17%
-4.43%
-4.44%
-4.3%
-4.22%
Sector average
1.83%
0.23%
0.23%
0.15%
0.22%
0.21%
Gross Margin
29.67%
29.67%
29.67%
29.67%
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 Urban Jakarta Propertindo Tbk.? It covers the balance sheet, income statement and Equlion model projections.
29.67%
29.67%
Sector average
48.08%
47.63%
47.63%
47.63%
47.63%
47.63%
Total Assets
IDRĀ 4,159,258.76M
IDRĀ 4,023,503.12M
IDRĀ 4,243,401.62M
IDRĀ 4,541,899.42M
IDRĀ 4,715,058.15M
IDRĀ 4,820,151.32M
Sector average
IDRĀ 11,437,442.46M
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
Net Income
-IDRĀ 174,250.43M
-IDRĀ 170,626.32M
-IDRĀ 183,152.92M
-IDRĀ 195,191.88M
-IDRĀ 198,962.9M
-IDRĀ 201,302.01M
Sector average
IDRĀ 302,485.12M
IDRĀ 270,616.97M
IDRĀ 273,138.06M
IDRĀ 306,356.04M
IDRĀ 342,836.18M
IDRĀ 365,161.85M
Valuation
IDRĀ 636,398.02M
IDRĀ 623,162.05M
IDRĀ 668,911.72M
IDRĀ 712,880.44M
IDRĀ 726,653M
IDRĀ 735,195.9M
Sector average
IDRĀ 17,136,984.79M
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
Stock Price
IDRĀ 204
IDRĀ 199.76
IDRĀ 214.42
IDRĀ 228.52
IDRĀ 232.93
IDRĀ 235.67
Sector average
IDRĀ 9,928.98
IDRĀ 5,010.89
IDRĀ 5,151.68
IDRĀ 5,303.52
IDRĀ 5,462.04
IDRĀ 5,654.17
PT Urban Jakarta Propertindo Tbk. (URBN.JK) Financial Forecast | Equlion