PT XLSMART Telecom Sejahtera Tbk (EXCL.JK)

Indonesia · Technology · IDR

Key financials

ROE: -15.84%; 2025 (actual)
ROA: -4.39%; 2025 (actual)
Gross Margin: 59.39%; 2025 (actual)
Net Margin: -10.43%; 2025 (actual)
Total Assets: IDR 115,318.44B; 2025 (actual)
Net Income: -IDR 4,426.62B; 2025 (actual)
Valuation: IDR 68,249.48B; 2026 (forecast)
Stock Price: IDR 3,750; 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	-15.84%	-16.04%	-18.38%	-22.62%	-27.79%	-38.42%	-66.57%
Sector average	-	7.14%	-2.79%	68.2%	32.25%	9.01%	4.02%
ROA	-4.39%	-4.12%	-4.32%	-4.34%	-4.04%	-3.88%	-3.93%
Sector average	-	2.19%	1.91%	1.56%	0.96%

Amounts in IDR (billions); 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 XLSMART Telecom Sejahtera Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	59.39%	59.26%	59.26%	59.26%	59.26%	59.26%	59.26%
Sector average	-	35.16%	35.16%	35.16%	35.16%	35.16%	26.79%

Net Margin	-10.43%	-9.22%	-9.55%	-9.12%	-8.07%	-7.19%	-7.07%
Sector average	-	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%	-48.21%

Total Assets	IDR 115,318.44B	IDR 113,545.92B	IDR 111,354.98B	IDR 113,633.46B	IDR 117,239.91B	IDR 122,894.11B	IDR 126,373.46B
Sector average	-	IDR 22,255.77B	IDR 23,425.48B	IDR 24,896.58B	IDR 26,610.84B	IDR 28,694.11B	IDR 31,582.82B

Net Income	-IDR 4,426.62B	-IDR 4,709.91B	-IDR 4,859.79B	-IDR 4,881.14B	-IDR 4,668.48B	-IDR 4,662.72B	-IDR 4,896.64B
Sector average	-	IDR 713.76B	IDR 728.93B	IDR 809.92B	IDR 936.46B	IDR 1,069.16B	IDR 889.05B

Valuation	-	IDR 68,249.48B	IDR 70,421.27B	IDR 70,730.64B	IDR 67,649.1B	IDR 67,565.68B	IDR 70,955.28B
Sector average	-	IDR 43,700.17B	IDR 43,374.05B	IDR 45,111.56B	IDR 46,907.33B	IDR 49,162.61B	IDR 33,912.54B

Stock Price	-	IDR 3,750	IDR 3,869.33	IDR 3,886.33	IDR 3,717.01	IDR 3,712.43	IDR 3,898.67
Sector average	-	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59	IDR 1,470.8