PT Samator Indo Gas Tbk (AGII.JK)

Indonesia · Materials · IDR

Key financials

ROE: 1.57%; 2025 (actual)
ROA: 0.71%; 2025 (actual)
Gross Margin: 45.9%; 2025 (actual)
Net Margin: 1.94%; 2025 (actual)
Total Assets: IDR 8,459,645M; 2025 (actual)
Net Income: IDR 58,379M; 2025 (actual)
Valuation: IDR 4,625,661.62M; 2026 (forecast)
Stock Price: IDR 1,508.37; 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	1.57%	2.77%	2.9%	2.45%	2.51%	2.47%	2.01%
Sector average	-	2.44%	-9.34%	4.77%	8.76%	4.61%	-115.25%
ROA	0.71%	1.24%	1.31%	1.12%	1.17%	1.17%	0.97%
Sector average	-	5.32%	4.47%	3.87%	3.53%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Samator Indo Gas Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	45.9%	46.66%	46.66%	46.66%	46.66%	46.66%	46.66%
Sector average	-	23.88%	23.88%	23.88%	23.88%	23.88%	19.79%

Net Margin	1.94%	3.17%	3.15%	2.87%	3.15%	3.28%	2.83%
Sector average	-	-9.16%	-2.21%	-2.3%	-1.67%	-1.34%	-32.36%

Total Assets	IDR 8,459,645M	IDR 8,424,518M	IDR 8,591,446.22M	IDR 8,649,783.04M	IDR 8,718,938.36M	IDR 8,797,749.98M	IDR 8,861,560.13M
Sector average	-	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	IDR 2,392,857.44M

Net Income	IDR 58,379M	IDR 104,499.39M	IDR 111,586.84M	IDR 96,710.98M	IDR 101,480.47M	IDR 102,234.15M	IDR 85,299.18M
Sector average	-	IDR 717,418.78M	IDR 685,039.06M	IDR 658,221.93M	IDR 641,957.41M	IDR 626,685.58M	IDR 68,875.12M

Valuation	-	IDR 4,625,661.62M	IDR 4,553,681.89M	IDR 4,567,338.95M	IDR 4,602,267.37M	IDR 4,676,476.38M	IDR 4,855,788.71M
Sector average	-	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	IDR 10,588,785.07M

Stock Price	-	IDR 1,508.37	IDR 1,484.9	IDR 1,489.35	IDR 1,500.74	IDR 1,524.94	IDR 1,583.41
Sector average	-	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81	IDR 2,097.53