PT Victoria Care Indonesia Tbk (VICI.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 12.92%; 2025 (actual)
ROA: 10.43%; 2025 (actual)
Gross Margin: 55.87%; 2025 (actual)
Net Margin: 9.69%; 2025 (actual)
Total Assets: IDR 1,337,923.67M; 2025 (actual)
Net Income: IDR 136,739.11M; 2025 (actual)
Valuation: IDR 4,515,083.7M; 2026 (forecast)
Stock Price: IDR 673.09; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	12.92%	9.65%	9.34%	10.43%	11.33%	11.62%	10.8%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	10.43%	7.85%	7.64%	8.55%	9.2%	9.42%	8.86%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (millions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. 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 Victoria Care Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	55.87%	54.52%	54.52%	54.52%	54.52%	54.52%	54.52%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	9.69%	6.87%	6.85%	6.9%	6.96%	6.99%	6.99%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 1,337,923.67M	IDR 1,358,396.51M	IDR 1,470,630.44M	IDR 1,644,978.17M	IDR 1,864,925.53M	IDR 2,077,451.43M	IDR 2,282,893.4M
Sector average	-	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M	IDR 4,685,399.93M

Net Income	IDR 136,739.11M	IDR 105,870.73M	IDR 108,045.87M	IDR 133,183.34M	IDR 161,431.3M	IDR 185,754.36M	IDR 193,119.78M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 4,515,083.7M	IDR 4,679,527.32M	IDR 4,839,160.37M	IDR 4,992,810.86M	IDR 5,151,607.66M	IDR 5,349,138.17M
Sector average	-	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M	IDR 2,792,712.29M

Stock Price	-	IDR 673.09	IDR 697.6	IDR 721.4	IDR 744.31	IDR 767.98	IDR 797.43
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82