PT Akasha Wira International Tbk (ADES.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 28.2%; 2025 (actual)
ROA: 23.67%; 2025 (actual)
Gross Margin: 52.46%; 2025 (actual)
Net Margin: 27.19%; 2025 (actual)
Total Assets: IDR 3,568,781M; 2025 (actual)
Net Income: IDR 741,580M; 2025 (actual)
Valuation: IDR 9,099,158.14M; 2025 (actual)
Stock Price: IDR 15,425; 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	28.2%	25.2%	24.49%	23.26%	20.94%	17.92%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	23.67%	21.35%	20.91%	19.94%	18.12%	15.74%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Akasha Wira International Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	27.19%	26.97%	26.72%	26.54%	26.45%	26.41%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 3,568,781M	IDR 4,533,890.11M	IDR 5,785,621.93M	IDR 7,267,340.86M	IDR 8,857,803.29M	IDR 10,420,404.6M
Sector average	IDR 9,682,133.05M	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M

Net Income	IDR 741,580M	IDR 865,057.54M	IDR 1,078,741.21M	IDR 1,301,410.46M	IDR 1,461,031.56M	IDR 1,517,031.49M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 9,099,158.14M	IDR 9,422,212.54M	IDR 9,728,624.62M	IDR 10,022,696.22M	IDR 10,340,643.05M	IDR 10,737,139.18M
Sector average	IDR 8,503,642.58M	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M

Stock Price	IDR 15,425	IDR 15,972.65	IDR 16,492.08	IDR 16,990.59	IDR 17,529.58	IDR 18,201.72
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15