PT Sarana Mitra Luas Tbk (SMIL.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 9.06%; 2025 (actual)
ROA: 5.81%; 2025 (actual)
Gross Margin: 38.38%; 2025 (actual)
Net Margin: 16.13%; 2025 (actual)
Total Assets: IDR 1,155.79B; 2025 (actual)
Net Income: IDR 66.03B; 2025 (actual)
Valuation: IDR 3,152.9B; 2025 (actual)
Stock Price: IDR 362; 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	9.06%	9.28%	9.95%	10.79%	11.05%	10.46%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	5.81%	6.01%	6.65%	7.42%	7.83%	7.63%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

Amounts in IDR (billions); 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 Sarana Mitra Luas Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	16.13%	16.81%	16.84%	17.31%	17.87%	18.13%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 1,155.79B	IDR 1,228.47B	IDR 1,317.74B	IDR 1,424.77B	IDR 1,544.91B	IDR 1,669.11B
Sector average	IDR 9,682.13B	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B

Net Income	IDR 66.03B	IDR 71.64B	IDR 84.61B	IDR 101.8B	IDR 116.3B	IDR 122.62B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 3,152.9B	IDR 3,262.06B	IDR 3,373.39B	IDR 3,481.94B	IDR 3,595.82B	IDR 3,733.69B
Sector average	IDR 8,503.64B	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B

Stock Price	IDR 362	IDR 374.53	IDR 387.32	IDR 399.78	IDR 412.85	IDR 428.68
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15