PT Bakrie & Brothers Tbk (BNBR.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 13.9%; 2025 (actual)
ROA: 3.25%; 2025 (actual)
Gross Margin: 19.89%; 2025 (actual)
Net Margin: 13.19%; 2025 (actual)
Total Assets: IDR 23,567.56B; 2025 (actual)
Net Income: IDR 493.85B; 2025 (actual)
Valuation: IDR 33,443.76B; 2026 (forecast)
Stock Price: IDR 127; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	13.9%	14.54%	19.95%	21.49%	23.03%	22.14%	18.51%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	3.25%	2.3%	3.31%	4.14%	5.12%	5.72%	5.48%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Bakrie & Brothers Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	19.89%	21.03%	21.03%	21.03%	21.03%	21.03%	21.03%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	13.19%	9.06%	12.76%	14.11%	16.12%	17.13%	16.86%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 23,567.56B	IDR 24,288.97B	IDR 25,332.84B	IDR 27,384.2B	IDR 29,746.45B	IDR 31,944.73B	IDR 33,992.29B
Sector average	-	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B	IDR 4,685.4B

Net Income	IDR 493.85B	IDR 549.98B	IDR 822.24B	IDR 1,091.44B	IDR 1,463.74B	IDR 1,764.19B	IDR 1,805.05B
Sector average	-	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B	IDR 123.67B

Valuation	-	IDR 33,443.76B	IDR 34,933.8B	IDR 36,341.28B	IDR 37,557.07B	IDR 38,712.45B	IDR 40,196.82B
Sector average	-	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B	IDR 2,792.71B

Stock Price	-	IDR 127	IDR 132.66	IDR 138	IDR 142.62	IDR 147.01	IDR 152.64
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82