Bank Rakyat Indonesia (Persero) Future Growth

Future criteria checks 3/6

Bank Rakyat Indonesia (Persero) is forecast to grow earnings and revenue by 9.2% and 17.3% per annum respectively. EPS is expected to grow by 8.7% per annum. Return on equity is forecast to be 20.9% in 3 years.

Key information

9.2%

Earnings growth rate

8.7%

EPS growth rate

Banks earnings growth	0.2%
Revenue growth rate	17.3%
Future return on equity	20.9%
Analyst coverage	Good
Last updated	26 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:BYR - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	229,306,142	74,425,758	N/A	N/A	14
12/31/2025	212,168,656	67,645,133	N/A	N/A	17
12/31/2024	198,866,128	61,611,262	N/A	N/A	18
9/30/2024	135,121,486	61,172,009	-15,342,161	-8,359,324	N/A
6/30/2024	135,246,245	60,380,207	-119,739,867	-111,268,101	N/A
3/31/2024	136,608,524	60,483,522	-95,594,161	-88,199,167	N/A
12/31/2023	137,058,491	60,099,863	-66,217,270	-58,039,974	N/A
9/30/2023	135,640,453	56,006,686	-136,112,687	-126,521,965	N/A
6/30/2023	132,713,369	55,805,616	-67,617,817	-57,386,688	N/A
3/31/2023	130,006,032	54,504,945	-37,894,603	-27,123,359	N/A
12/31/2022	125,990,091	51,170,312	-78,178,143	-67,639,910	N/A
9/30/2022	123,380,194	50,966,575	-2,783,546	8,350,709	N/A
6/30/2022	119,469,876	43,380,170	-35,499,204	-26,252,084	N/A
3/31/2022	113,470,816	36,407,645	-35,326,879	-25,941,319	N/A
12/31/2021	111,585,403	31,066,592	-16,527,444	-8,273,328	N/A
9/30/2021	116,520,030	23,794,910	-26,792,669	-20,737,490	N/A
6/30/2021	106,170,669	20,949,045	16,833,737	22,705,396	N/A
3/31/2021	98,369,786	17,318,084	-15,482,931	-11,254,138	N/A
12/31/2020	92,228,752	18,654,753	-71,433,775	-67,058,709	N/A
9/30/2020	77,398,548	23,708,147	-52,879,658	-48,402,588	N/A
6/30/2020	81,206,476	28,386,369	-70,170,159	-66,605,299	N/A
3/31/2020	84,240,731	34,371,197	-69,002,190	-64,255,394	N/A
12/31/2019	81,939,989	34,372,609	-41,019,062	-37,323,698	N/A
9/30/2019	80,162,645	33,664,827	-56,729,992	-54,926,418	N/A
6/30/2019	80,798,127	33,625,780	-87,771,471	-86,406,177	N/A
3/31/2019	79,075,512	33,113,289	-79,943,814	-78,234,760	N/A
12/31/2018	77,511,555	32,351,133	-49,430,666	-47,607,963	N/A
9/30/2018	77,870,813	31,955,881	-76,582,327	-73,354,519	N/A
6/30/2018	73,651,681	30,464,381	N/A	-57,251,633	N/A
3/31/2018	72,457,618	29,753,537	N/A	-46,312,745	N/A
12/31/2017	70,384,858	28,997,141	N/A	-51,426,581	N/A
9/30/2017	66,861,731	27,753,032	N/A	-41,543,097	N/A
6/30/2017	65,635,553	27,442,921	N/A	-38,014,355	N/A
3/31/2017	64,596,802	26,595,986	N/A	-41,996,078	N/A
12/31/2016	64,712,907	26,234,256	N/A	-54,416,722	N/A
9/30/2016	63,868,234	25,931,819	N/A	-46,073,022	N/A
6/30/2016	62,404,542	25,627,416	N/A	-50,250,245	N/A
3/31/2016	60,315,504	25,499,838	N/A	-60,660,561	N/A
12/31/2015	59,466,241	25,397,742	N/A	-3,616,767	N/A
9/30/2015	57,319,186	24,572,438	N/A	-24,661,502	N/A
6/30/2015	56,619,836	24,470,605	N/A	1,026,406	N/A
3/31/2015	54,469,343	24,423,136	N/A	-6,450,891	N/A
12/31/2014	52,932,853	24,214,911	N/A	-47,182,000	N/A
9/30/2014	50,899,711	23,959,971	N/A	-24,233,978	N/A
6/30/2014	49,671,731	22,884,180	N/A	-47,807,125	N/A
3/31/2014	48,449,780	22,194,510	N/A	-55,400,747	N/A
12/31/2013	46,653,682	21,344,130	N/A	-50,628,515	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: BYR's forecast earnings growth (9.2% per year) is above the savings rate (1%).

Earnings vs Market: BYR's earnings (9.2% per year) are forecast to grow slower than the German market (20.9% per year).

High Growth Earnings: BYR's earnings are forecast to grow, but not significantly.

Revenue vs Market: BYR's revenue (17.3% per year) is forecast to grow faster than the German market (5.6% per year).

High Growth Revenue: BYR's revenue (17.3% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: BYR's Return on Equity is forecast to be high in 3 years time (20.9%)