PT Perusahaan Gas Negara (Persero) Tbk (PGAS.JK)

Indonesia · Energy · IDR

Key financials

ROE: 7.74%; 2025 (actual)
ROA: 3.41%; 2025 (actual)
Gross Margin: 17.56%; 2025 (actual)
Net Margin: 5.42%; 2025 (actual)
Total Assets: IDR 6,232,384.21K; 2025 (actual)
Net Income: IDR 215,364.8K; 2025 (actual)
Valuation: IDR 42,920,007,214.96K; 2025 (actual)
Stock Price: IDR 1,770.52; 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	7.74%	7.85%	7.24%	6.86%	6.63%	6.37%
Sector average	9.25%	2.03%	17.27%	8.53%	4.54%	10.16%
ROA	3.41%	3.51%	3.34%	3.27%	3.26%	3.22%
Sector average	5.07%	4.5%	3.57%	3.17%	2.94%	2.72%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Perusahaan Gas Negara (Persero) Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	5.42%	5.45%	5.35%	5.37%	5.48%	5.53%
Sector average	6.18%	6.49%	5.66%	5.72%	6.09%	6.29%

Total Assets	IDR 6,232,384.21K	IDR 6,537,101.3K	IDR 6,790,639.96K	IDR 7,050,273.85K	IDR 7,319,902.83K	IDR 7,597,791.96K
Sector average	IDR 2,320,522,994.38K	IDR 2,494,551,682.18K	IDR 2,721,777,989.42K	IDR 2,952,455,189.24K	IDR 3,188,422,458.33K	IDR 3,429,670,734.76K

Net Income	IDR 215,364.8K	IDR 223,866.25K	IDR 222,608.57K	IDR 226,456.97K	IDR 234,127.89K	IDR 239,980.36K
Sector average	IDR 206,490,027.63K	IDR 218,387,930.76K	IDR 213,373,769.44K	IDR 215,830,336.33K	IDR 220,263,471.91K	IDR 224,005,494.52K

Valuation	IDR 42,920,007,214.96K	IDR 43,307,283,996.13K	IDR 44,049,123,517.01K	IDR 45,119,746,104.76K	IDR 46,513,077,515.35K	IDR 48,296,550,243.59K
Sector average	IDR 65,336,832,432.16K	IDR 68,749,850,913.65K	IDR 70,073,045,575.47K	IDR 71,886,170,264.06K	IDR 74,118,657,080.87K	IDR 76,917,536,978.35K

Stock Price	IDR 1,770.52	IDR 1,786.49	IDR 1,817.1	IDR 1,861.26	IDR 1,918.74	IDR 1,992.31
Sector average	IDR 2,484.48	IDR 2,500.43	IDR 2,541	IDR 2,595.61	IDR 2,661.25	IDR 2,748.14