PT Gudang Garam Tbk (GGRM.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 2.5%; 2025 (actual)
ROA: 1.94%; 2025 (actual)
Gross Margin: 10.05%; 2025 (actual)
Net Margin: 1.74%; 2025 (actual)
Total Assets: IDR 75,251,653M; 2025 (actual)
Net Income: IDR 1,556,533M; 2025 (actual)
Valuation: IDR 25,590,370.4M; 2025 (actual)
Stock Price: IDR 13,300; 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	2.5%	2.64%	3.06%	3.49%	3.8%	3.8%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	1.94%	2.2%	2.53%	2.74%	2.81%	2.77%
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 Gudang Garam Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	1.74%	1.91%	1.91%	1.91%	1.92%	1.92%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 75,251,653M	IDR 76,702,629.22M	IDR 81,230,716.94M	IDR 90,627,881.93M	IDR 98,357,126.07M	IDR 101,074,110.9M
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 1,556,533M	IDR 1,671,223.99M	IDR 1,998,009.04M	IDR 2,353,365.61M	IDR 2,654,183.57M	IDR 2,762,079.33M
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 25,590,370.4M	IDR 26,432,549.99M	IDR 27,269,372.7M	IDR 28,104,800.96M	IDR 29,000,424.08M	IDR 30,112,400.93M
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 13,300	IDR 13,737.7	IDR 14,172.62	IDR 14,606.82	IDR 15,072.3	IDR 15,650.22
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