PT Budi Starch & Sweetener Tbk (BUDI.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 7.01%; 2025 (actual)
ROA: 2.69%; 2025 (actual)
Gross Margin: 13.94%; 2025 (actual)
Net Margin: 3.35%; 2025 (actual)
Total Assets: IDR 4,098.25B; 2025 (actual)
Net Income: IDR 106.55B; 2025 (actual)
Valuation: IDR 961.13B; 2026 (forecast)
Stock Price: IDR 214; 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	7.01%	14.83%	14.95%	17.19%	19.23%	19.26%	16.79%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	2.69%	5.62%	5.93%	7.38%	8.91%	9.63%	9.04%
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 Budi Starch & Sweetener Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	13.94%	14.29%	14.29%	14.29%	14.29%	14.29%	14.29%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	3.35%	4.43%	4.79%	5.4%	6.04%	6.41%	6.43%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 4,098.25B	IDR 4,295.32B	IDR 4,576.45B	IDR 5,049.23B	IDR 5,668.56B	IDR 6,371.7B	IDR 7,015.33B
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 106.55B	IDR 235.65B	IDR 262.83B	IDR 355.3B	IDR 477.42B	IDR 579.92B	IDR 605.17B
Sector average	-	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B	IDR 123.67B

Valuation	-	IDR 961.13B	IDR 1,005.7B	IDR 1,047.63B	IDR 1,084.33B	IDR 1,119.08B	IDR 1,161.99B
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 214	IDR 223.92	IDR 233.26	IDR 241.43	IDR 249.17	IDR 258.72
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