Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
-
9.83%
7.37%
6.86%
6.42%
6.03%
5.69%
Sector average
-
2.81%
-20.42%
7.73%
-4.5%
8.49%
-61.19%
ROA
-
3.97%
2.91%
2.83%
2.75%
2.68%
2.61%
Sector average
-
1.79%
1.47%
0.32%
-0.67%
0.31%
-2.54%
Total Assets
Amounts in IDR (billions); 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 Woori Finance Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
IDRĀ 2,742.57B
IDRĀ 3,193.03B
IDRĀ 3,287.4B
IDRĀ 3,381.77B
IDRĀ 3,476.13B
IDRĀ 3,570.5B
IDRĀ 3,664.87B
Sector average
-
IDRĀ 19,492.3B
IDRĀ 20,240.22B
IDRĀ 20,990.7B
IDRĀ 21,744.28B
IDRĀ 24,174.08B
IDRĀ 7,776.31B
Net Income
IDRĀ 70.99B
IDRĀ 117.96B
IDRĀ 94.37B
IDRĀ 94.37B
IDRĀ 94.37B
IDRĀ 94.37B
IDRĀ 94.37B
Sector average
-
IDRĀ 615.8B
IDRĀ 744.01B
IDRĀ 744.21B
IDRĀ 745.51B
IDRĀ 798.25B
IDRĀ 337.77B
Valuation
-
IDRĀ 827.99B
IDRĀ 831.6B
IDRĀ 841.65B
IDRĀ 858.85B
IDRĀ 883.97B
IDRĀ 917.87B
Sector average
-
IDRĀ 5,505.59B
IDRĀ 5,535.76B
IDRĀ 5,594.96B
IDRĀ 5,681.85B
IDRĀ 6,165.77B
IDRĀ 5,108.34B
Stock Price
-
IDRĀ 309.65
IDRĀ 311
IDRĀ 314.76
IDRĀ 321.19
IDRĀ 330.58
IDRĀ 343.26
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 Woori Finance Indonesia Tbk (BPFI.JK) Financial Forecast | Equlion