PT Pan Brothers Tbk (PBRX.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: -215.26%; 2025 (actual)
ROA: 11.24%; 2025 (actual)
Gross Margin: 8.47%; 2025 (actual)
Net Margin: 9.6%; 2025 (actual)
Total Assets: IDR 208,914.38K; 2025 (actual)
Net Income: IDR 26,222.04K; 2025 (actual)
Valuation: IDR 773,353,016.86K; 2026 (forecast)
Stock Price: IDR 36; 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	-215.26%	-108.25%	-157.33%	263.15%	80.23%	49.08%	34.04%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	11.24%	-39.82%	-31.49%	-33.78%	-34.91%	-34.71%	-33.57%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (thousands); 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 Pan Brothers Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	8.47%	8.3%	8.3%	8.3%	8.3%	8.3%	8.3%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	9.6%	-27.04%	-20.62%	-20.45%	-20.15%	-19.99%	-20.01%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 208,914.38K	IDR 210,289.97K	IDR 208,755.05K	IDR 232,679.15K	IDR 270,955.41K	IDR 304,430.98K	IDR 314,844.46K
Sector average	-	IDR 10,447,620,652.45K	IDR 11,756,968,967.94K	IDR 13,469,719,976.68K	IDR 15,191,179,313.21K	IDR 16,631,975,153.81K	IDR 4,685,399,931.21K

Net Income	IDR 26,222.04K	-IDR 83,472.19K	-IDR 65,986K	-IDR 74,568.39K	-IDR 87,913.35K	-IDR 99,864.2K	-IDR 103,937K
Sector average	-	IDR 607,510,451.56K	IDR 740,971,985.06K	IDR 916,623,887.84K	IDR 1,057,647,738.45K	IDR 1,115,133,989.95K	IDR 123,665,373.69K

Valuation	-	IDR 773,353,016.86K	IDR 611,346,978.41K	IDR 690,861,103.4K	IDR 814,499,423.27K	IDR 925,221,682.04K	IDR 962,955,369.82K
Sector average	-	IDR 9,762,101,263.05K	IDR 10,147,078,346.97K	IDR 10,524,514,478.72K	IDR 10,856,315,085.03K	IDR 11,231,755,162.59K	IDR 2,792,712,293.47K

Stock Price	-	IDR 36	IDR 28.46	IDR 32.16	IDR 37.92	IDR 43.07	IDR 44.83
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