PT Hartadinata Abadi Tbk (HRTA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 35.19%; 2025 (actual)
ROA: 10.54%; 2025 (actual)
Gross Margin: 4.31%; 2025 (actual)
Net Margin: 2.2%; 2025 (actual)
Total Assets: IDR 12,602.44B; 2025 (actual)
Net Income: IDR 978.49B; 2025 (actual)
Valuation: IDR 9,680.06B; 2026 (forecast)
Stock Price: IDR 2,101.96; 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	35.19%	50.04%	32.1%	29.92%	28.25%	25.4%	21%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	10.54%	14.53%	12.08%	13.44%	14.1%	13.85%	12.39%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 Hartadinata Abadi Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	4.31%	3.86%	3.86%	3.86%	3.86%	3.86%	3.86%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	2.2%	2.11%	2.02%	2.1%	2.19%	2.24%	2.24%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 12,602.44B	IDR 11,350.88B	IDR 12,293.48B	IDR 14,755.12B	IDR 17,816.1B	IDR 21,166.17B	IDR 24,173.56B
Sector average	-	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B	IDR 4,685.4B

Net Income	IDR 978.49B	IDR 1,740.53B	IDR 1,428.44B	IDR 1,817.05B	IDR 2,296.41B	IDR 2,698.82B	IDR 2,809.39B
Sector average	-	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B	IDR 123.67B

Valuation	-	IDR 9,680.06B	IDR 10,071.43B	IDR 10,446.67B	IDR 10,791.83B	IDR 11,135.95B	IDR 11,562.94B
Sector average	-	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B	IDR 2,792.71B

Stock Price	-	IDR 2,101.96	IDR 2,186.94	IDR 2,268.42	IDR 2,343.37	IDR 2,418.09	IDR 2,510.81
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82