Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
4.55%
47.21%
32.08%
24.29%
19.54%
16.34%
Sector average
-
2.81%
-20.42%
7.73%
-4.5%
8.49%
-61.19%
ROA
-
0.46%
6.13%
5.78%
5.46%
5.18%
4.92%
Sector average
-
1.79%
1.47%
0.32%
-0.67%
0.31%
-2.54%
Total Assets
Amounts in IDR (trillions); 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 Victoria Investama Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 37.69T
IDRĀ 36.16T
IDRĀ 38.45T
IDRĀ 40.73T
IDRĀ 43.02T
IDRĀ 45.31T
IDRĀ 47.59T
Sector average
-
IDRĀ 19.49T
IDRĀ 20.24T
IDRĀ 20.99T
IDRĀ 21.74T
IDRĀ 24.17T
IDRĀ 7.78T
Net Income
IDRĀ 0.47T
IDRĀ 0.17T
IDRĀ 2.29T
IDRĀ 2.29T
IDRĀ 2.29T
IDRĀ 2.29T
IDRĀ 2.29T
Sector average
-
IDRĀ 0.62T
IDRĀ 0.74T
IDRĀ 0.74T
IDRĀ 0.75T
IDRĀ 0.8T
IDRĀ 0.34T
Valuation
-
IDRĀ 2.93T
IDRĀ 2.94T
IDRĀ 2.98T
IDRĀ 3.04T
IDRĀ 3.13T
IDRĀ 3.25T
Sector average
-
IDRĀ 5.51T
IDRĀ 5.54T
IDRĀ 5.59T
IDRĀ 5.68T
IDRĀ 6.17T
IDRĀ 5.11T
Stock Price
-
IDRĀ 192.55
IDRĀ 193.38
IDRĀ 195.72
IDRĀ 199.71
IDRĀ 205.55
IDRĀ 213.43
Sector average
-
IDRĀ 1,000.03
IDRĀ 1,008.63
IDRĀ 1,023.94
IDRĀ 1,045.37
IDRĀ 1,087.09
IDRĀ 660.65
PT Victoria Investama Tbk (VICO.JK) Financial Forecast | Equlion