PT Gema Grahasarana Tbk (GEMA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 4.82%; 2025 (actual)
ROA: 1.79%; 2025 (actual)
Gross Margin: 25.19%; 2025 (actual)
Net Margin: 1.42%; 2025 (actual)
Total Assets: IDR 1,180,923.91M; 2025 (actual)
Net Income: IDR 21,235.34M; 2025 (actual)
Valuation: IDR 151,220.73M; 2025 (actual)
Stock Price: IDR 94.69; 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	4.82%	3.76%	4.96%	7.04%	8.52%	8.59%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	1.79%	1.44%	1.88%	2.52%	2.94%	3.04%
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 Gema Grahasarana Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	1.42%	1.15%	1.34%	1.68%	1.96%	2.07%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 1,180,923.91M	IDR 1,195,936.98M	IDR 1,310,712.42M	IDR 1,513,022.95M	IDR 1,657,949.67M	IDR 1,710,128.68M
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 21,235.34M	IDR 17,127.71M	IDR 23,617.5M	IDR 35,602.02M	IDR 46,577.27M	IDR 51,146.55M
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 151,220.73M	IDR 159,564.33M	IDR 167,776.47M	IDR 174,771.79M	IDR 180,934.43M	IDR 187,872.08M
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 94.69	IDR 99.92	IDR 105.06	IDR 109.44	IDR 113.3	IDR 117.64
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