PT Samudera Indonesia Tbk (SMDR.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 9.81%; 2025 (actual)
ROA: 3.83%; 2025 (actual)
Gross Margin: 18.37%; 2025 (actual)
Net Margin: 6.49%; 2025 (actual)
Total Assets: IDR 1,426.3M; 2025 (actual)
Net Income: IDR 52.05M; 2025 (actual)
Valuation: IDR 6,144,749.03M; 2026 (forecast)
Stock Price: IDR 375.24; 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	9.81%	10.82%	10.58%	12.04%	13.65%	14.08%	12.75%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	3.83%	4.11%	4.09%	4.82%	5.59%	5.96%	5.67%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 Samudera Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	18.37%	17.71%	17.71%	17.71%	17.71%	17.71%	17.71%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	6.49%	6.44%	6.32%	6.71%	7.21%	7.46%	7.43%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 1,426.3M	IDR 1,481.98M	IDR 1,569.48M	IDR 1,733.57M	IDR 1,937.48M	IDR 2,146.92M	IDR 2,300.38M
Sector average	-	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	IDR 4,685,399.93M

Net Income	IDR 52.05M	IDR 59.81M	IDR 62.4M	IDR 79.58M	IDR 102.64M	IDR 121.7M	IDR 125.98M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 6,144,749.03M	IDR 6,399,517.69M	IDR 6,644,928.38M	IDR 6,865,655.34M	IDR 7,082,114.33M	IDR 7,353,667.16M
Sector average	-	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	IDR 2,792,712.29M

Stock Price	-	IDR 375.24	IDR 390.8	IDR 405.78	IDR 419.26	IDR 432.48	IDR 449.06
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