PT Erajaya Swasembada Tbk (ERAA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 13.85%; 2025 (actual)
ROA: 4.72%; 2025 (actual)
Gross Margin: 10.9%; 2025 (actual)
Net Margin: 1.56%; 2025 (actual)
Total Assets: IDR 28,856,532.14M; 2025 (actual)
Net Income: IDR 1,195,971.73M; 2025 (actual)
Valuation: IDR 5,914,293.7M; 2025 (actual)
Stock Price: IDR 380.13; 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	13.85%	12.87%	14.63%	16.18%	16.24%	14.73%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	4.72%	4.16%	4.85%	5.48%	5.74%	5.56%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Erajaya Swasembada Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	1.56%	1.43%	1.51%	1.61%	1.7%	1.73%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 28,856,532.14M	IDR 31,631,764.62M	IDR 36,041,872.6M	IDR 41,229,990M	IDR 45,943,692.32M	IDR 49,381,236.23M
Sector average	IDR 9,682,133.05M	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

Net Income	IDR 1,195,971.73M	IDR 1,257,396.77M	IDR 1,641,086.64M	IDR 2,119,083.69M	IDR 2,503,088.79M	IDR 2,650,297.7M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 5,914,293.7M	IDR 6,169,815.99M	IDR 6,412,616.09M	IDR 6,632,702.48M	IDR 6,851,431.59M	IDR 7,114,139.25M
Sector average	IDR 8,503,642.58M	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

Stock Price	IDR 380.13	IDR 396.55	IDR 412.16	IDR 426.31	IDR 440.36	IDR 457.25
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15