PT Bayan Resources Tbk. (BYAN.JK)

Indonesia · Energy · IDR

Key financials

ROE: 32.16%; 2025 (actual)
ROA: 22.27%; 2025 (actual)
Gross Margin: 32.28%; 2025 (actual)
Net Margin: 22.4%; 2025 (actual)
Total Assets: IDR 3,375.04M; 2025 (actual)
Net Income: IDR 767.92M; 2025 (actual)
Valuation: IDR 510,617,082.2M; 2025 (actual)
Stock Price: IDR 15,318.51; 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	32.16%	26.82%	21.38%	17.82%	15.32%	13.46%
Sector average	9.25%	2.03%	17.27%	8.53%	4.54%	10.16%
ROA	22.27%	21.03%	17.5%	15.05%	13.22%	11.81%
Sector average	5.07%	4.5%	3.57%	3.17%	2.94%	2.72%
Gross Margin	32.28%	32.28%	32.28%	32.28%

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 Bayan Resources Tbk.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	22.4%	22.48%	22.48%	22.47%	22.46%	22.45%
Sector average	6.18%	6.49%	5.66%	5.72%	6.09%	6.29%

Total Assets	IDR 3,375.04M	IDR 4,198.72M	IDR 5,015.47M	IDR 5,843.5M	IDR 6,683.4M	IDR 7,535.88M
Sector average	IDR 2,320,522.99M	IDR 2,494,551.68M	IDR 2,721,777.99M	IDR 2,952,455.19M	IDR 3,188,422.46M	IDR 3,429,670.73M

Net Income	IDR 767.92M	IDR 796.53M	IDR 806.37M	IDR 816.89M	IDR 827.99M	IDR 839.75M
Sector average	IDR 206,490.03M	IDR 218,387.93M	IDR 213,373.77M	IDR 215,830.34M	IDR 220,263.47M	IDR 224,005.49M

Valuation	IDR 510,617,082.2M	IDR 514,651,665.79M	IDR 522,289,883.5M	IDR 533,938,230.65M	IDR 550,054,634.07M	IDR 571,145,636.67M
Sector average	IDR 65,336,832.43M	IDR 68,749,850.91M	IDR 70,073,045.58M	IDR 71,886,170.26M	IDR 74,118,657.08M	IDR 76,917,536.98M

Stock Price	IDR 15,318.51	IDR 15,439.55	IDR 15,668.7	IDR 16,018.15	IDR 16,501.64	IDR 17,134.37
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