PT Intra Golflink Resorts Tbk (GOLF.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 0.65%; 2025 (actual)
ROA: 0.6%; 2025 (actual)
Gross Margin: 59.9%; 2025 (actual)
Net Margin: 24.04%; 2025 (actual)
Total Assets: IDR 8,685,570.9M; 2025 (actual)
Net Income: IDR 51,809.42M; 2025 (actual)
Valuation: IDR 4,466,677.18M; 2025 (actual)
Stock Price: IDR 229.22; 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	0.65%	0.2%	0.26%	0.37%	0.49%	0.54%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	0.6%	0.19%	0.24%	0.34%	0.43%	0.47%
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 Intra Golflink Resorts Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	24.04%	7.59%	8.54%	10.56%	12.59%	13.47%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 8,685,570.9M	IDR 8,702,607.91M	IDR 8,753,920.73M	IDR 8,934,063.9M	IDR 9,253,409.64M	IDR 9,381,495.86M
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 51,809.42M	IDR 16,403.25M	IDR 21,078.3M	IDR 29,863.34M	IDR 39,314.26M	IDR 43,721.58M
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 4,466,677.18M	IDR 4,698,881.49M	IDR 4,933,935.27M	IDR 5,144,389.98M	IDR 5,329,784.9M	IDR 5,534,147.34M
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 229.22	IDR 241.13	IDR 253.19	IDR 263.99	IDR 273.51	IDR 284
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