PT Saptausaha Gemilangindah Tbk (SAGE.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: -1.41%; 2025 (actual)
ROA: -1.25%; 2025 (actual)
Gross Margin: 51.66%; 2025 (actual)
Net Margin: -105.56%; 2025 (actual)
Total Assets: IDR 319,252.72M; 2025 (actual)
Net Income: -IDR 4,026.73M; 2025 (actual)
Valuation: IDR 281,173.45M; 2026 (forecast)
Stock Price: IDR 35; 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	-1.41%	-26.63%	-30.43%	-50.82%	-113.05%	748.53%	89.33%
Sector average	-	-3.01%	0.66%	3.04%	-6.84%	7.24%	-31.54%
ROA	-1.25%	-23.75%	-23.72%	-25.27%	-24.5%	-24.35%	-24.04%
Sector average	-	0.23%	0.23%	0.15%

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 Saptausaha Gemilangindah Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	51.66%	51.4%	51.4%	51.4%	51.4%	51.4%	51.4%
Sector average	-	47.63%	47.63%	47.63%	47.63%	47.63%	44.69%

Net Margin	-105.56%	-70.65%	-70.54%	-70.5%	-70.39%	-70.33%	-70.36%
Sector average	-	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%	38.98%

Total Assets	IDR 319,252.72M	IDR 318,226.04M	IDR 315,474.34M	IDR 356,263.66M	IDR 378,280.74M	IDR 397,342.36M	IDR 406,219.13M
Sector average	-	IDR 11,930,058.06M	IDR 12,529,835.38M	IDR 13,297,254.61M	IDR 14,006,193.28M	IDR 14,662,438.72M	IDR 6,477,971.1M

Net Income	-IDR 4,026.73M	-IDR 75,703.12M	-IDR 75,170.94M	-IDR 84,858.79M	-IDR 89,966.74M	-IDR 94,425.56M	-IDR 96,583.78M
Sector average	-	IDR 270,616.97M	IDR 273,138.06M	IDR 306,356.04M	IDR 342,836.18M	IDR 365,161.85M	IDR 71,556.7M

Valuation	-	IDR 281,173.45M	IDR 279,196.83M	IDR 315,179.08M	IDR 334,150.82M	IDR 350,711.56M	IDR 358,727.56M
Sector average	-	IDR 20,454,397.8M	IDR 21,057,082.04M	IDR 21,666,441.66M	IDR 22,259,500.86M	IDR 22,986,738.42M	IDR 6,115,596.8M

Stock Price	-	IDR 35	IDR 34.75	IDR 39.23	IDR 41.59	IDR 43.66	IDR 44.65
Sector average	-	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17	IDR 977.92