PT Alam Sutera Realty Tbk (ASRI.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 2.75%; 2025 (actual)
ROA: 1.39%; 2025 (actual)
Gross Margin: 53.06%; 2025 (actual)
Net Margin: 10.67%; 2025 (actual)
Total Assets: IDR 23,157.77B; 2025 (actual)
Net Income: IDR 313.18B; 2025 (actual)
Valuation: IDR 3,160.71B; 2025 (actual)
Stock Price: IDR 160.86; 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	2.75%	3.52%	4.05%	4.68%	5.17%	5.3%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	1.39%	1.64%	1.72%	1.92%	2.11%	2.21%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Alam Sutera Realty Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	10.67%	11.38%	12.33%	13.83%	15.41%	16.27%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 23,157.77B	IDR 27,298.17B	IDR 29,958.65B	IDR 32,128.72B	IDR 33,397.7B	IDR 34,107.3B
Sector average	IDR 11,437.44B	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B

Net Income	IDR 313.18B	IDR 412.75B	IDR 493.76B	IDR 596.01B	IDR 691.92B	IDR 746.8B
Sector average	IDR 302.49B	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B

Valuation	IDR 3,160.71B	IDR 3,278.29B	IDR 3,397.46B	IDR 3,514.55B	IDR 3,634.71B	IDR 3,774.08B
Sector average	IDR 17,136.98B	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B

Stock Price	IDR 160.86	IDR 166.84	IDR 172.9	IDR 178.86	IDR 184.98	IDR 192.07
Sector average	IDR 9,928.98	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17