PT Industri Jamu dan Farmasi Sido Muncul Tbk (SIDO.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 37.2%; 2025 (actual)
ROA: 32.26%; 2025 (actual)
Gross Margin: 57.97%; 2025 (actual)
Net Margin: 30.13%; 2025 (actual)
Total Assets: IDR 3,681,875M; 2025 (actual)
Net Income: IDR 1,229,202M; 2025 (actual)
Valuation: IDR 15,432,048.23M; 2025 (actual)
Stock Price: IDR 524.27; 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	37.2%	34.52%	31.4%	28.32%	24.53%	20.39%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	32.26%	29.93%	27.82%	25.33%	22.17%	18.67%
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 Industri Jamu dan Farmasi Sido Muncul Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	30.13%	30.11%	30%	29.92%	29.88%	29.87%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 3,681,875M	IDR 5,017,161.04M	IDR 6,824,049.27M	IDR 8,990,914.34M	IDR 11,364,611.9M	IDR 13,750,219.29M
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 1,229,202M	IDR 1,301,917.39M	IDR 1,647,353.34M	IDR 2,002,734.71M	IDR 2,256,464.21M	IDR 2,344,759.36M
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 15,432,048.23M	IDR 15,997,687.53M	IDR 16,527,864.38M	IDR 17,031,756.7M	IDR 17,572,900.13M	IDR 18,246,706.07M
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 524.27	IDR 543.49	IDR 561.5	IDR 578.62	IDR 597	IDR 619.89
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