PT Visi Media Asia Tbk (VIVA.JK)

Indonesia · Technology · IDR

Key financials

ROE: -183.84%; 2025 (actual)
ROA: 17.48%; 2025 (actual)
Gross Margin: 63.76%; 2025 (actual)
Net Margin: 118.03%; 2025 (actual)
Total Assets: IDR 6,383,961.6M; 2025 (actual)
Net Income: IDR 1,126,519.21M; 2025 (actual)
Valuation: IDR 790,284.98M; 2025 (actual)
Stock Price: IDR 48; 2025 (actual)

Historical & projected performance

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

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	-183.84%	223.84%	69.89%	43.14%	32.13%	25.61%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	17.48%	11.82%	10.54%	9.78%	9.24%	8.68%
Sector average	3.56%	2.19%	1.91%	1.56%	0.96%	-2.2%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Visi Media Asia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	118.03%	83.04%	79.79%	78.2%	78.04%	77.45%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 6,383,961.6M	IDR 7,253,487.19M	IDR 8,299,060.45M	IDR 9,511,815.05M	IDR 10,808,870.94M	IDR 12,134,832.39M
Sector average	IDR 21,265,889.48M	IDR 22,255,765.04M	IDR 23,425,479.42M	IDR 24,896,581.73M	IDR 26,610,844.13M	IDR 28,694,110.28M

Net Income	IDR 1,126,519.21M	IDR 805,880.87M	IDR 819,655.01M	IDR 870,593.23M	IDR 939,130.25M	IDR 996,290.32M
Sector average	IDR 690,463.01M	IDR 713,755.79M	IDR 728,933.26M	IDR 809,917.16M	IDR 936,464.46M	IDR 1,069,156.98M

Valuation	IDR 790,284.98M	IDR 804,446.99M	IDR 824,233.43M	IDR 848,271.12M	IDR 876,349.48M	IDR 909,951.76M
Sector average	IDR 28,252,685.69M	IDR 43,700,166.6M	IDR 43,374,046.26M	IDR 45,111,563.5M	IDR 46,907,326.96M	IDR 49,162,608.33M

Stock Price	IDR 48	IDR 48.86	IDR 50.06	IDR 51.52	IDR 53.23	IDR 55.27
Sector average	IDR 2,155.45	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59