Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
9.78%
7.53%
6.67%
6.51%
6.76%
6.77%
Sector average
9.25%
2.03%
17.27%
8.53%
4.54%
10.16%
ROA
4.15%
3.04%
2.8%
2.83%
3.04%
3.15%
Sector average
5.07%
4.5%
3.57%
3.17%
2.94%
2.72%
Gross Margin
7.97%
7.97%
7.97%
7.97%
Amounts in IDR (billions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. 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 Sumber Global Energy Tbk? It covers the balance sheet, income statement and Equlion model projections.
7.97%
7.97%
Sector average
23.23%
23.78%
23.78%
23.78%
23.78%
23.78%
Net Margin
3.16%
2.51%
2.36%
2.42%
2.65%
2.8%
Sector average
6.18%
6.49%
5.66%
5.72%
6.09%
6.29%
Total Assets
IDRĀ 5,640.55B
IDRĀ 5,852.59B
IDRĀ 6,033.14B
IDRĀ 6,221.66B
IDRĀ 6,430.33B
IDRĀ 6,653.85B
Sector average
IDRĀ 2,320.52B
IDRĀ 2,494.55B
IDRĀ 2,721.78B
IDRĀ 2,952.46B
IDRĀ 3,188.42B
IDRĀ 3,429.67B
Net Income
IDRĀ 213.27B
IDRĀ 174.68B
IDRĀ 166.26B
IDRĀ 173.19B
IDRĀ 192.26B
IDRĀ 206B
Sector average
IDRĀ 206.49B
IDRĀ 218.39B
IDRĀ 213.37B
IDRĀ 215.83B
IDRĀ 220.26B
IDRĀ 224.01B
Valuation
IDRĀ 6,515.33B
IDRĀ 6,614.38B
IDRĀ 6,784.87B
IDRĀ 6,998.45B
IDRĀ 7,234.51B
IDRĀ 7,511.9B
Sector average
IDRĀ 65,336.83B
IDRĀ 68,749.85B
IDRĀ 70,073.05B
IDRĀ 71,886.17B
IDRĀ 74,118.66B
IDRĀ 76,917.54B
Stock Price
IDRĀ 418
IDRĀ 424.36
IDRĀ 435.29
IDRĀ 449
IDRĀ 464.14
IDRĀ 481.94
Sector average
IDRĀ 2,484.48
IDRĀ 2,500.43
IDRĀ 2,541
IDRĀ 2,595.61
IDRĀ 2,661.25
IDRĀ 2,748.14
PT Sumber Global Energy Tbk (SGER.JK) Financial Forecast | Equlion