PT Krakatau Steel (Persero) Tbk (KRAS.JK)

Indonesia · Materials · IDR

Key financials

ROE: 61.01%; 2025 (actual)
ROA: 11.5%; 2025 (actual)
Gross Margin: 5.29%; 2025 (actual)
Net Margin: 33.91%; 2025 (actual)
Total Assets: IDR 2,765.81M; 2025 (actual)
Net Income: IDR 325.46M; 2025 (actual)
Valuation: IDR 6,616,467.74M; 2025 (actual)
Stock Price: IDR 342; 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	61.01%	42.24%	29.27%	22.69%	18.76%	15.93%
Sector average	6.4%	2.44%	-9.34%	4.77%	8.76%	4.61%
ROA	11.5%	12.3%	10.83%	9.8%	9.06%	8.38%
Sector average	4.81%	5.32%	4.47%	3.87%	3.53%	3.22%

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 Krakatau Steel (Persero) Tbk? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	IDR 2,765.81M	IDR 3,100.55M	IDR 3,450.88M	IDR 3,807.59M	IDR 4,168.62M	IDR 4,536.62M
Sector average	IDR 8,728,641.67M	IDR 9,495,002.86M	IDR 10,120,284.85M	IDR 10,703,091.5M	IDR 11,281,149.43M	IDR 11,857,599.1M

Net Income	IDR 325.46M	IDR 360.84M	IDR 354.83M	IDR 355.72M	IDR 361.22M	IDR 364.57M
Sector average	IDR 683,662.14M	IDR 717,418.78M	IDR 685,039.06M	IDR 658,221.93M	IDR 641,957.41M	IDR 626,685.58M

Valuation	IDR 6,616,467.74M	IDR 6,650,033.93M	IDR 6,742,741.57M	IDR 6,891,714.94M	IDR 7,097,500.54M	IDR 7,369,643.33M
Sector average	IDR 37,456,436.8M	IDR 40,168,694.17M	IDR 42,330,227.04M	IDR 43,261,805.44M	IDR 44,010,126.6M	IDR 45,272,857.12M

Stock Price	IDR 342	IDR 343.74	IDR 348.53	IDR 356.23	IDR 366.86	IDR 380.93
Sector average	IDR 2,912.17	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81