PT Summarecon Agung Tbk (SMRA.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 6.75%; 2025 (actual)
ROA: 2.13%; 2025 (actual)
Gross Margin: 49.91%; 2025 (actual)
Net Margin: 8.74%; 2025 (actual)
Total Assets: IDR 38,342.51B; 2025 (actual)
Net Income: IDR 766.55B; 2025 (actual)
Valuation: IDR 6,199.75B; 2026 (forecast)
Stock Price: IDR 375.55; 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	6.75%	4.64%	1.93%	2.62%	3.53%	4.23%	4.08%
Sector average	-	-3.01%	0.66%	3.04%	-6.84%	7.24%	-31.54%
ROA	2.13%	1.37%	0.56%	0.76%	1.03%	1.23%	1.2%
Sector average	-	0.23%	0.23%	0.15%	0.22%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Summarecon Agung Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	49.91%	21.05%	21.05%	21.05%	21.05%	21.05%	21.05%
Sector average	-	47.63%	47.63%	47.63%	47.63%	47.63%	44.69%

Net Margin	8.74%	7.14%	3.07%	3.91%	5.1%	5.92%	5.83%
Sector average	-	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%	38.98%

Total Assets	IDR 38,342.51B	IDR 41,303.95B	IDR 41,312.13B	IDR 42,922.52B	IDR 44,394.94B	IDR 46,128.95B	IDR 47,083.24B
Sector average	-	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B	IDR 6,477.97B

Net Income	IDR 766.55B	IDR 546.72B	IDR 231.36B	IDR 322.02B	IDR 447.73B	IDR 557.34B	IDR 560.65B
Sector average	-	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B	IDR 71.56B

Valuation	-	IDR 6,199.75B	IDR 6,496.9B	IDR 6,772.93B	IDR 7,005.07B	IDR 7,212.71B	IDR 7,489.27B
Sector average	-	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B	IDR 6,115.6B

Stock Price	-	IDR 375.55	IDR 393.55	IDR 410.27	IDR 424.33	IDR 436.91	IDR 453.66
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