PT HATTEN BALI Tbk (WINE.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 12.31%; 2025 (actual)
ROA: 8.74%; 2025 (actual)
Gross Margin: 40.45%; 2025 (actual)
Net Margin: 13.83%; 2025 (actual)
Total Assets: IDR 452,839.42M; 2025 (actual)
Net Income: IDR 39,522.56M; 2025 (actual)
Valuation: IDR 545,893.46M; 2025 (actual)
Stock Price: IDR 201.44; 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	12.31%	11.4%	12.26%	13.27%	13.26%	12.22%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	8.74%	8.61%	9.45%	10.3%	10.48%	9.92%
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 HATTEN BALI Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	13.83%	14.04%	14.23%	14.54%	14.78%	14.88%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 452,839.42M	IDR 494,089.91M	IDR 549,768.23M	IDR 629,217.49M	IDR 693,490.86M	IDR 768,091.3M
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 39,522.56M	IDR 40,744.79M	IDR 49,326.14M	IDR 60,702.51M	IDR 69,287.66M	IDR 72,511.25M
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 545,893.46M	IDR 565,696.8M	IDR 585,383.65M	IDR 603,928.22M	IDR 623,392.99M	IDR 647,296.04M
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 201.44	IDR 208.74	IDR 216.01	IDR 222.85	IDR 230.03	IDR 238.85
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