PT Golden Energy Mines Tbk (GEMS.JK)

Indonesia · Energy · IDR

Key financials

ROE: 38.12%; 2025 (actual)
ROA: 21.2%; 2025 (actual)
Gross Margin: 31.95%; 2025 (actual)
Net Margin: 10.7%; 2025 (actual)
Total Assets: IDR 1,196.6M; 2025 (actual)
Net Income: IDR 258.23M; 2025 (actual)
Valuation: IDR 43,055,248.08M; 2025 (actual)
Stock Price: IDR 7,319.39; 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	38.12%	32.09%	24.51%	19.93%	16.86%	14.64%
Sector average	9.25%	2.03%	17.27%	8.53%	4.54%	10.16%
ROA	21.2%	20.08%	16.79%	14.52%	12.84%	11.53%
Sector average	5.07%	4.5%	3.57%	3.17%	2.94%	2.72%

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 Golden Energy Mines Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	10.7%	10.76%	10.73%	10.74%	10.76%	10.78%
Sector average	6.18%	6.49%	5.66%	5.72%	6.09%	6.29%

Total Assets	IDR 1,196.6M	IDR 1,477.23M	IDR 1,753.1M	IDR 2,033M	IDR 2,317.74M	IDR 2,607.29M
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 258.23M	IDR 268.48M	IDR 271.22M	IDR 274.92M	IDR 279.41M	IDR 283.85M
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 43,055,248.08M	IDR 43,403,624.88M	IDR 44,062,273.57M	IDR 45,057,853.99M	IDR 46,422,894.65M	IDR 48,202,909.45M
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 7,319.39	IDR 7,378.62	IDR 7,490.59	IDR 7,659.84	IDR 7,891.89	IDR 8,194.49
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