PT Gunawan Dianjaya Steel Tbk (GDST.JK)

Indonesia · Materials · IDR

Key financials

ROE: 5.29%; 2025 (actual)
ROA: 2.34%; 2025 (actual)
Gross Margin: 11.97%; 2025 (actual)
Net Margin: 3.13%; 2025 (actual)
Total Assets: IDR 3,495.7B; 2025 (actual)
Net Income: IDR 73.24B; 2025 (actual)
Valuation: IDR 1,115.46B; 2026 (forecast)
Stock Price: IDR 120.69; 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	5.29%	6.99%	5.8%	5.65%	5.96%	6.01%	5.53%
Sector average	-	2.44%	-9.34%	4.77%	8.76%	4.61%	-115.25%
ROA	2.34%	2.73%	2.22%	2.23%	2.43%	2.54%	2.41%
Sector average	-	5.32%	4.47%	3.87%	3.53%

Amounts in IDR (billions); 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 Gunawan Dianjaya Steel Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	11.97%	11.61%	11.61%	11.61%	11.61%	11.61%	11.61%
Sector average	-	23.88%	23.88%	23.88%	23.88%	23.88%	19.79%

Net Margin	3.13%	4.79%	3.93%	4.03%	4.51%	4.81%	4.66%
Sector average	-	-9.16%	-2.21%	-2.3%	-1.67%	-1.34%	-32.36%

Total Assets	IDR 3,495.7B	IDR 3,908.47B	IDR 4,052.8B	IDR 4,148.8B	IDR 4,249.05B	IDR 4,363.11B	IDR 4,475.67B
Sector average	-	IDR 9,495B	IDR 10,120.28B	IDR 10,703.09B	IDR 11,281.15B	IDR 11,857.6B	IDR 2,392.86B

Net Income	IDR 73.24B	IDR 101.13B	IDR 88.54B	IDR 91.35B	IDR 102.03B	IDR 109.33B	IDR 106.63B
Sector average	-	IDR 717.42B	IDR 685.04B	IDR 658.22B	IDR 641.96B	IDR 626.69B	IDR 68.88B

Valuation	-	IDR 1,115.46B	IDR 1,133.49B	IDR 1,158.38B	IDR 1,185.4B	IDR 1,218.06B	IDR 1,264.77B
Sector average	-	IDR 40,168.69B	IDR 42,330.23B	IDR 43,261.81B	IDR 44,010.13B	IDR 45,272.86B	IDR 10,588.79B

Stock Price	-	IDR 120.69	IDR 122.64	IDR 125.33	IDR 128.26	IDR 131.79	IDR 136.84
Sector average	-	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81	IDR 2,097.53