PT Adiwarna Anugerah Abadi Tbk (NAIK.JK)

Indonesia · Materials · IDR

Key financials

ROE: 15.73%; 2025 (actual)
ROA: 11.87%; 2025 (actual)
Gross Margin: 31.47%; 2025 (actual)
Net Margin: 14.24%; 2025 (actual)
Total Assets: IDR 277,268.3M; 2025 (actual)
Net Income: IDR 30,706.93M; 2025 (actual)
Valuation: IDR 378,305.58M; 2025 (actual)
Stock Price: IDR 113.62; 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	15.73%	14.89%	12.69%	11.07%	9.78%	8.79%
Sector average	6.4%	2.44%	-9.34%	4.77%	8.76%	4.61%
ROA	11.87%	11.42%	9.98%	8.96%	8.1%	7.41%
Sector average	4.81%	5.32%	4.47%	3.87%	3.53%	3.22%

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 Adiwarna Anugerah Abadi Tbk? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	IDR 277,268.3M	IDR 316,463.53M	IDR 347,890.41M	IDR 379,141.28M	IDR 409,643.33M	IDR 440,158.83M
Sector average	IDR 8,728,641.67M	IDR 9,495,002.86M	IDR 10,120,284.85M	IDR 10,703,091.5M	IDR 11,281,149.43M	IDR 11,857,599.1M

Net Income	IDR 30,706.93M	IDR 33,904.19M	IDR 33,149.2M	IDR 32,574.31M	IDR 31,937.16M	IDR 31,492.45M
Sector average	IDR 683,662.14M	IDR 717,418.78M	IDR 685,039.06M	IDR 658,221.93M	IDR 641,957.41M	IDR 626,685.58M

Valuation	IDR 378,305.58M	IDR 378,003.69M	IDR 381,216.52M	IDR 388,115.26M	IDR 399,099.37M	IDR 414,402.23M
Sector average	IDR 37,456,436.8M	IDR 40,168,694.17M	IDR 42,330,227.04M	IDR 43,261,805.44M	IDR 44,010,126.6M	IDR 45,272,857.12M

Stock Price	IDR 113.62	IDR 113.53	IDR 114.5	IDR 116.57	IDR 119.87	IDR 124.47
Sector average	IDR 2,912.17	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81