PT Adaro Andalan Indonesia Tbk (AADI.JK)

Indonesia · Energy · IDR

Key financials

ROE: 24.01%; 2025 (actual)
ROA: 13%; 2025 (actual)
Gross Margin: 25.7%; 2025 (actual)
Net Margin: 15.48%; 2025 (actual)
Total Assets: IDR 5,706,276K; 2025 (actual)
Net Income: IDR 760,180K; 2025 (actual)
Valuation: IDR 51,177,798,837.21K; 2025 (actual)
Stock Price: IDR 6,572.3; 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	24.01%	21.19%	17.6%	15.17%	13.41%	12.02%
Sector average	9.25%	2.03%	17.27%	8.53%	4.54%	10.16%
ROA	13%	12.89%	11.44%	10.38%	9.55%	8.84%
Sector average	5.07%	4.5%	3.57%	3.17%	2.94%	2.72%

Amounts in IDR (thousands); 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 Adaro Andalan Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	15.48%	15.56%	15.49%	15.5%	15.59%	15.63%
Sector average	6.18%	6.49%	5.66%	5.72%	6.09%	6.29%

Total Assets	IDR 5,706,276K	IDR 6,548,585.93K	IDR 7,364,568.48K	IDR 8,193,456.52K	IDR 9,039,552.47K	IDR 9,901,664.53K
Sector average	IDR 2,320,522,994.38K	IDR 2,494,551,682.18K	IDR 2,721,777,989.42K	IDR 2,952,455,189.24K	IDR 3,188,422,458.33K	IDR 3,429,670,734.76K

Net Income	IDR 760,180K	IDR 790,059.97K	IDR 795,993.93K	IDR 807,447.42K	IDR 823,153.32K	IDR 837,613.47K
Sector average	IDR 206,490,027.63K	IDR 218,387,930.76K	IDR 213,373,769.44K	IDR 215,830,336.33K	IDR 220,263,471.91K	IDR 224,005,494.52K

Valuation	IDR 51,177,798,837.21K	IDR 51,601,468,760.22K	IDR 52,403,154,808.82K	IDR 53,603,508,550.67K	IDR 55,233,192,728.66K	IDR 57,351,024,920.97K
Sector average	IDR 65,336,832,432.16K	IDR 68,749,850,913.65K	IDR 70,073,045,575.47K	IDR 71,886,170,264.06K	IDR 74,118,657,080.87K	IDR 76,917,536,978.35K

Stock Price	IDR 6,572.3	IDR 6,626.71	IDR 6,729.66	IDR 6,883.81	IDR 7,093.1	IDR 7,365.07
Sector average	IDR 2,484.48	IDR 2,500.43	IDR 2,541	IDR 2,595.61	IDR 2,661.25	IDR 2,748.14