PT Sidomulyo Selaras Tbk (SDMU.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: -64.1%; 2025 (actual)
ROA: -11.54%; 2025 (actual)
Gross Margin: 31.48%; 2025 (actual)
Net Margin: -20.47%; 2025 (actual)
Total Assets: IDR 129,060.07M; 2025 (actual)
Net Income: -IDR 15,795.18M; 2025 (actual)
Valuation: IDR 231,821.18M; 2026 (forecast)
Stock Price: IDR 103; 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	-64.1%	-14.1%	-9.31%	-11.12%	-13.28%	-16.11%	-19.84%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	-11.54%	-5.08%	-5.21%	-5.33%	-5.15%	-5.01%	-4.96%
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 Sidomulyo Selaras Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	31.48%	33.56%	33.56%	33.56%	33.56%	33.56%	33.56%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	-20.47%	-8.1%	-8.03%	-7.11%	-6.26%	-5.8%	-5.74%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 129,060.07M	IDR 130,190.13M	IDR 132,120.34M	IDR 144,654.35M	IDR 158,003.1M	IDR 167,951.65M	IDR 171,228.09M
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 15,795.18M	-IDR 6,587.87M	-IDR 6,837.29M	-IDR 7,372.31M	-IDR 7,797.92M	-IDR 8,173.27M	-IDR 8,418.31M
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 231,821.18M	IDR 240,598.14M	IDR 259,424.98M	IDR 274,401.57M	IDR 287,610.1M	IDR 296,232.57M
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 103	IDR 106.9	IDR 115.26	IDR 121.92	IDR 127.79	IDR 131.62
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