PT Buyung Poetra Sembada Tbk (HOKI.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: -5.58%; 2025 (actual)
ROA: -3.24%; 2025 (actual)
Gross Margin: 7.42%; 2025 (actual)
Net Margin: -2.83%; 2025 (actual)
Total Assets: IDR 989,189.11M; 2025 (actual)
Net Income: -IDR 34,242.9M; 2025 (actual)
Valuation: IDR 706,475.95M; 2026 (forecast)
Stock Price: IDR 73; 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	-5.58%	-14.77%	-16.25%	-21.62%	-31.69%	-52.47%	-117.13%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	-3.24%	-8.88%	-9.15%	-9.62%	-9.57%	-9.32%	-9.03%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Buyung Poetra Sembada Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	7.42%	3.49%	3.49%	3.49%	3.49%	3.49%	3.49%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	-2.83%	-5.74%	-5.58%	-5.36%	-5.04%	-4.86%	-4.86%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 989,189.11M	IDR 882,100.79M	IDR 869,820.55M	IDR 967,929.96M	IDR 1,118,191.45M	IDR 1,246,541.25M	IDR 1,286,551.63M
Sector average	-	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	IDR 4,685,399.93M

Net Income	-IDR 34,242.9M	-IDR 83,050.59M	-IDR 80,140.48M	-IDR 88,422.56M	-IDR 99,800.82M	-IDR 110,151.95M	-IDR 114,398.3M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 706,475.95M	IDR 681,720.88M	IDR 752,172.98M	IDR 848,963M	IDR 937,015.66M	IDR 973,137.53M
Sector average	-	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	IDR 2,792,712.29M

Stock Price	-	IDR 73	IDR 70.44	IDR 77.72	IDR 87.72	IDR 96.82	IDR 100.55
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