PT Hanjaya Mandala Sampoerna Tbk (HMSP.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 23.31%; 2025 (actual)
ROA: 12.49%; 2025 (actual)
Gross Margin: 18.38%; 2025 (actual)
Net Margin: 5.89%; 2025 (actual)
Total Assets: IDR 51,562.51B; 2025 (actual)
Net Income: IDR 6,609.46B; 2025 (actual)
Valuation: IDR 77,871B; 2025 (actual)
Stock Price: IDR 669.47; 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	23.31%	20.57%	20.72%	20.45%	18.91%	16.47%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	12.49%	11.9%	12.49%	12.33%	11.6%	10.48%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Hanjaya Mandala Sampoerna Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	5.89%	5.9%	5.86%	5.83%	5.82%	5.81%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 51,562.51B	IDR 57,657.49B	IDR 71,279.49B	IDR 87,188.27B	IDR 102,601.27B	IDR 115,559.07B
Sector average	IDR 9,682.13B	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B

Net Income	IDR 6,609.46B	IDR 6,500.05B	IDR 8,055.05B	IDR 9,771.02B	IDR 11,003.9B	IDR 11,430.26B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 77,871B	IDR 80,646.7B	IDR 83,306.8B	IDR 85,842.49B	IDR 88,567.87B	IDR 91,963.87B
Sector average	IDR 8,503.64B	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B

Stock Price	IDR 669.47	IDR 693.33	IDR 716.2	IDR 738	IDR 761.43	IDR 790.62
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