View ValuationHartadinata Abadi 향후 성장Future 기준 점검 4/6Hartadinata Abadi (는) 각각 연간 19.5% 및 18.3% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 19.5% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 32.1% 로 예상됩니다.핵심 정보19.5%이익 성장률19.46%EPS 성장률Luxury 이익 성장14.5%매출 성장률18.3%향후 자기자본이익률32.08%애널리스트 커버리지Low마지막 업데이트08 May 2026최근 향후 성장 업데이트Major Estimate Revision • Apr 08Consensus revenue estimates increase by 33%The consensus outlook for revenues in fiscal year 2026 has improved. 2026 revenue forecast increased from Rp52.6b to Rp70.2b. EPS estimate increased from Rp263 to Rp325 per share. Net income forecast to grow 53% next year vs 18% growth forecast for Luxury industry in Indonesia. Consensus price target up from Rp2,850 to Rp3,450. Share price was steady at Rp2,570 over the past week.Price Target Changed • Oct 24Price target increased by 12% to Rp750Up from Rp670, the current price target is an average from 2 analysts. New target price is 40% below last closing price of Rp1,250. Stock is up 165% over the past year. The company is forecast to post earnings per share of Rp147 for next year compared to Rp96.02 last year.모든 업데이트 보기Recent updatesBuy Or Sell Opportunity • Jun 30Now 20% undervalued after recent price dropOver the last 90 days, the stock has fallen 34% to Rp1,685. The fair value is estimated to be Rp2,113, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 60% over the last 3 years. Earnings per share has grown by 52%. Revenue is forecast to grow by 51% in 2 years. Earnings are forecast to grow by 52% in the next 2 years.Valuation Update With 7 Day Price Move • Jun 26Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp1,785, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 388% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,146 per share.Valuation Update With 7 Day Price Move • Jun 08Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to Rp1,935, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 501% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,222 per share.Valuation Update With 7 Day Price Move • May 19Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to Rp2,180, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 494% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,238 per share.Reported Earnings • May 01First quarter 2026 earnings released: EPS: Rp94.13 (vs Rp32.52 in 1Q 2025)First quarter 2026 results: EPS: Rp94.13 (up from Rp32.52 in 1Q 2025). Revenue: Rp20t (up 197% from 1Q 2025). Net income: Rp433.5b (up 190% from 1Q 2025). Profit margin: 2.2% (in line with 1Q 2025). Revenue is forecast to grow 18% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 52% per year but the company’s share price has increased by 97% per year, which means it is tracking significantly ahead of earnings growth.Buy Or Sell Opportunity • Apr 28Now 22% undervaluedOver the last 90 days, the stock has risen 18% to Rp2,830. The fair value is estimated to be Rp3,621, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 54% over the last 3 years. Earnings per share has grown by 43%. For the next 3 years, revenue is forecast to grow by 23% per annum. Earnings are also forecast to grow by 24% per annum over the same time period.공시 • Apr 28PT Hartadinata Abadi Tbk, Annual General Meeting, Jun 03, 2026PT Hartadinata Abadi Tbk, Annual General Meeting, Jun 03, 2026.Valuation Update With 7 Day Price Move • Apr 20Investor sentiment improves as stock rises 16%After last week's 16% share price gain to Rp2,880, the stock trades at a forward P/E ratio of 9x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 799% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,579 per share.Major Estimate Revision • Apr 08Consensus revenue estimates increase by 33%The consensus outlook for revenues in fiscal year 2026 has improved. 2026 revenue forecast increased from Rp52.6b to Rp70.2b. EPS estimate increased from Rp263 to Rp325 per share. Net income forecast to grow 53% next year vs 18% growth forecast for Luxury industry in Indonesia. Consensus price target up from Rp2,850 to Rp3,450. Share price was steady at Rp2,570 over the past week.Reported Earnings • Mar 28Full year 2025 earnings: EPS and revenues exceed analyst expectationsFull year 2025 results: EPS: Rp212 (up from Rp96.02 in FY 2024). Revenue: Rp45t (up 144% from FY 2024). Net income: Rp978.5b (up 121% from FY 2024). Profit margin: 2.2% (down from 2.4% in FY 2024). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 18%. Earnings per share (EPS) also surpassed analyst estimates by 15%. Revenue is forecast to grow 30% p.a. on average during the next 2 years, compared to a 10% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 43% per year but the company’s share price has increased by 86% per year, which means it is tracking significantly ahead of earnings growth.Valuation Update With 7 Day Price Move • Feb 26Investor sentiment improves as stock rises 19%After last week's 19% share price gain to Rp3,200, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 991% over the past three years.Valuation Update With 7 Day Price Move • Feb 02Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to Rp1,900, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 896% over the past three years.Valuation Update With 7 Day Price Move • Jan 12Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp2,770, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 1,326% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp4,621 per share.Valuation Update With 7 Day Price Move • Dec 26Investor sentiment improves as stock rises 21%After last week's 21% share price gain to Rp2,050, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 1,028% over the past three years.Valuation Update With 7 Day Price Move • Dec 12Investor sentiment improves as stock rises 15%After last week's 15% share price gain to Rp1,800, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 881% over the past three years.Reported Earnings • Nov 03Third quarter 2025 earnings released: EPS: Rp49.34 (vs Rp20.91 in 3Q 2024)Third quarter 2025 results: EPS: Rp49.34 (up from Rp20.91 in 3Q 2024). Revenue: Rp10t (up 101% from 3Q 2024). Net income: Rp227.2b (up 136% from 3Q 2024). Profit margin: 2.2% (up from 1.9% in 3Q 2024). The increase in margin was driven by higher revenue. Revenue is expected to decline by 4.6% p.a. on average during the next 2 years, while revenues in the Luxury industry in Asia are expected to grow by 11%. Over the last 3 years on average, earnings per share has increased by 34% per year but the company’s share price has increased by 84% per year, which means it is tracking significantly ahead of earnings growth.Valuation Update With 7 Day Price Move • Oct 24Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp1,250, the stock trades at a forward P/E ratio of 8x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 581% over the past three years.Price Target Changed • Oct 24Price target increased by 12% to Rp750Up from Rp670, the current price target is an average from 2 analysts. New target price is 40% below last closing price of Rp1,250. Stock is up 165% over the past year. The company is forecast to post earnings per share of Rp147 for next year compared to Rp96.02 last year.Board Change • Oct 24No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 7 experienced directors. No highly experienced directors. No independent directors (4 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.공시 • Apr 15PT Hartadinata Abadi Tbk, Annual General Meeting, May 21, 2025PT Hartadinata Abadi Tbk, Annual General Meeting, May 21, 2025. Location: meeting both physically and elctronically, jakarta IndonesiaReported Earnings • Nov 02Third quarter 2024 earnings released: EPS: Rp20.91 (vs Rp16.12 in 3Q 2023)Third quarter 2024 results: EPS: Rp20.91 (up from Rp16.12 in 3Q 2023). Revenue: Rp5.05t (up 60% from 3Q 2023). Net income: Rp96.3b (up 30% from 3Q 2023). Profit margin: 1.9% (down from 2.4% in 3Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 21% per year whereas the company’s share price has increased by 26% per year.Valuation Update With 7 Day Price Move • Oct 04Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp464, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 129% over the past three years.Reported Earnings • Aug 02Second quarter 2024 earnings released: EPS: Rp22.35 (vs Rp25.12 in 2Q 2023)Second quarter 2024 results: EPS: Rp22.35 (down from Rp25.12 in 2Q 2023). Revenue: Rp4.22t (up 4.1% from 2Q 2023). Net income: Rp102.9b (down 11% from 2Q 2023). Profit margin: 2.4% (down from 2.9% in 2Q 2023). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 21% per year but the company’s share price has only increased by 14% per year, which means it is significantly lagging earnings growth.New Risk • Jun 11New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: Rp1.63t (US$99.4m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.7x net interest cover). Minor Risks Paying a dividend despite having no free cash flows. Profit margins are more than 30% lower than last year (2.3% net profit margin). Market cap is less than US$100m (Rp1.63t market cap, or US$99.4m).Reported Earnings • Mar 27Full year 2023 earnings: Revenues exceed analysts expectations while EPS lags behindFull year 2023 results: EPS: Rp66.40 (up from Rp55.05 in FY 2022). Revenue: Rp13t (up 86% from FY 2022). Net income: Rp305.8b (up 21% from FY 2022). Profit margin: 2.4% (down from 3.7% in FY 2022). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 4.1%. Earnings per share (EPS) missed analyst estimates by 9.4%. Over the last 3 years on average, earnings per share has increased by 22% per year whereas the company’s share price has increased by 25% per year.Valuation Update With 7 Day Price Move • Aug 10Investor sentiment improves as stock rises 24%After last week's 24% share price gain to Rp570, the stock trades at a trailing P/E ratio of 8.6x. Average trailing P/E is 15x in the Luxury industry in Indonesia. Total returns to shareholders of 164% over the past three years.Reported Earnings • Aug 05Second quarter 2023 earnings released: EPS: Rp25.13 (vs Rp17.93 in 2Q 2022)Second quarter 2023 results: EPS: Rp25.13 (up from Rp17.93 in 2Q 2022). Revenue: Rp4.06t (up 121% from 2Q 2022). Net income: Rp115.7b (up 40% from 2Q 2022). Profit margin: 2.9% (down from 4.5% in 2Q 2022). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 22% per year whereas the company’s share price has increased by 23% per year.Valuation Update With 7 Day Price Move • Jun 23Investor sentiment improves as stock rises 18%After last week's 18% share price gain to Rp414, the stock trades at a trailing P/E ratio of 7x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 114% over the past three years.Valuation Update With 7 Day Price Move • Jun 08Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp332, the stock trades at a trailing P/E ratio of 5.6x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 56% over the past three years.Upcoming Dividend • Jun 06Upcoming dividend of Rp12.00 per share at 2.6% yieldEligible shareholders must have bought the stock before 13 June 2023. Payment date: 30 June 2023. Payout ratio is a comfortable 19% but the company is not cash flow positive. Trailing yield: 2.6%. Lower than top quartile of Indonesian dividend payers (5.7%). Lower than average of industry peers (10%).Valuation Update With 7 Day Price Move • May 17Investor sentiment improves as stock rises 25%After last week's 25% share price gain to Rp410, the stock trades at a trailing P/E ratio of 6.9x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 96% over the past three years.Reported Earnings • May 08First quarter 2023 earnings released: EPS: Rp15.16 (vs Rp11.01 in 1Q 2022)First quarter 2023 results: EPS: Rp15.16 (up from Rp11.01 in 1Q 2022). Revenue: Rp2.12t (up 54% from 1Q 2022). Net income: Rp69.8b (up 38% from 1Q 2022). Profit margin: 3.3% (down from 3.7% in 1Q 2022). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 21% per year whereas the company’s share price has increased by 18% per year.Valuation Update With 7 Day Price Move • Mar 17Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp354, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 84% over the past three years.Valuation Update With 7 Day Price Move • Feb 20Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp262, the stock trades at a forward P/E ratio of 4x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 15% over the past three years.Board Change • Nov 16No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 6 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.Reported Earnings • Aug 10Second quarter 2022 earnings released: EPS: Rp17.93 (vs Rp11.34 in 2Q 2021)Second quarter 2022 results: EPS: Rp17.93 (up from Rp11.34 in 2Q 2021). Revenue: Rp1.84t (up 30% from 2Q 2021). Net income: Rp82.6b (up 58% from 2Q 2021). Profit margin: 4.5% (up from 3.7% in 2Q 2021). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 16% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.Reported Earnings • Jun 05First quarter 2022 earnings released: EPS: Rp11.01 (vs Rp9.23 in 1Q 2021)First quarter 2022 results: EPS: Rp11.01 (up from Rp9.23 in 1Q 2021). Revenue: Rp1.38t (up 33% from 1Q 2021). Net income: Rp50.7b (up 19% from 1Q 2021). Profit margin: 3.7% (down from 4.1% in 1Q 2021). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 15% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.Board Change • Apr 27Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 6 experienced directors. No highly experienced directors. 1 independent director (2 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.Reported Earnings • Aug 27Second quarter 2021 earnings released: EPS Rp11.34 (vs Rp9.62 in 2Q 2020)The company reported a solid second quarter result with improved earnings and revenues, although profit margins were weaker. Second quarter 2021 results: Revenue: Rp1.42t (up 27% from 2Q 2020). Net income: Rp52.2b (up 18% from 2Q 2020). Profit margin: 3.7% (down from 4.0% in 2Q 2020). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 13% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.Valuation Update With 7 Day Price Move • Jun 01Investor sentiment improved over the past weekAfter last week's 21% share price gain to Rp242, the stock trades at a trailing P/E ratio of 6.7x. Average trailing P/E is 11x in the Luxury industry in Indonesia. Total loss to shareholders of 2.7% over the past three years.Is New 90 Day High Low • Mar 05New 90-day low: Rp210The company is down 8.0% from its price of Rp228 on 04 December 2020. The Indonesian market is up 8.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Luxury industry, which is up 5.0% over the same period.Valuation Update With 7 Day Price Move • Dec 08Market bids up stock over the past weekAfter last week's 28% share price gain to Rp284, the stock is trading at a trailing P/E ratio of 7.8x, up from the previous P/E ratio of 6.1x. This compares to an average P/E of 43x in the Luxury industry in Indonesia. Total returns to shareholders over the past three years are 5.6%.Is New 90 Day High Low • Dec 03New 90-day high: Rp232The company is up 3.0% from its price of Rp226 on 04 September 2020. The Indonesian market is up 8.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Luxury industry, which is up 9.0% over the same period.Reported Earnings • Nov 04Third quarter 2020 earnings released: EPS Rp11.51The company reported a solid third quarter result with improved earnings and revenues, although profit margins were weaker. Third quarter 2020 results: Revenue: Rp1.18t (up 88% from 3Q 2019). Net income: Rp53.1b (up 69% from 3Q 2019). Profit margin: 4.5% (down from 5.0% in 3Q 2019). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 62% per year but the company’s share price has only fallen by 11% per year, which means it has not declined as severely as earnings.이익 및 매출 성장 예측IDX:HRTA - 애널리스트 향후 추정치 및 과거 재무 데이터 (IDR Millions)날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수12/31/202897,324,6672,170,3331,432,0001,611,667312/31/202784,434,4751,838,275893,000911,025412/31/202671,037,7251,507,625268,000881,93343/31/202657,918,6351,262,2362,114,4382,378,337N/A12/31/202544,548,424978,493847,1391,142,547N/A9/30/202530,131,372716,019219,320497,453N/A6/30/202525,038,564585,062-997,192-750,213N/A3/31/202520,999,425489,234-741,907-525,057N/A12/31/202418,228,629442,181-612,652-423,584N/A9/30/202416,816,387347,938-59,93314,396N/A6/30/202414,923,156325,90041,245120,195N/A3/31/202414,756,285338,665-224,931-158,223N/A12/31/202312,857,029305,805-450,516-394,210N/A9/30/202311,145,934307,032-673,954-589,645N/A6/30/20239,876,725305,815-233,422-158,261N/A3/31/20237,659,804272,679-217,843-131,534N/A12/31/20226,918,454253,521-48,83631,236N/A9/30/20226,435,924247,459-236,356-185,755N/A6/30/20226,002,564232,490-557,438-510,359N/A3/31/20225,577,810202,168-443,877-410,540N/A12/31/20215,237,905193,976-421,645-398,560N/A9/30/20214,891,857189,865-511,867-493,246N/A6/30/20214,622,046184,859-315,117-296,629N/A3/31/20214,325,359176,902-423,940-407,331N/A12/31/20204,138,627171,171-697,865-646,779N/A9/30/20203,986,576167,107-509,912-463,267N/A6/30/20203,433,451144,768-595,878-548,332N/A3/31/20203,306,648146,315-549,026-500,288N/A12/31/20193,235,522150,110N/A-224,887N/A9/30/20193,003,020138,555N/A-156,888N/A6/30/20192,981,783136,705N/A-89,845N/A3/31/20192,788,569125,923N/A35,820N/A12/31/20182,745,593123,401N/A-21,878N/A9/30/20182,766,547117,513N/A-40,793N/A6/30/20182,655,470119,910N/A-165,074N/A3/31/20182,617,695118,754N/A-198,996N/A12/31/20172,482,759110,301N/A-148,210N/A9/30/20172,411,633191,719N/A-145,496N/A6/30/20172,537,307180,833N/A-12,620N/A3/31/20172,287,260174,050N/A-14,849N/A12/31/20162,196,888171,578N/A-16,884N/A12/31/20151,733,57970,024N/A-122,514N/A더 보기애널리스트 향후 성장 전망수입 대 저축률: HRTA 의 연간 예상 수익 증가율(19.5%)이 saving rate(6.7%)보다 높습니다.수익 vs 시장: HRTA 의 연간 수익(19.5%)이 ID 시장(14%)보다 빠르게 성장할 것으로 예상됩니다.고성장 수익: HRTA 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.수익 대 시장: HRTA 의 수익(연간 18.3%)이 ID 시장(연간 13.2%)보다 빠르게 성장할 것으로 예상됩니다.고성장 매출: HRTA 의 수익(연간 18.3%)은 연간 20%보다 느리게 증가할 것으로 예상됩니다.주당순이익 성장 예측향후 자기자본이익률미래 ROE: HRTA의 자본 수익률은 3년 후 32.1%로 높을 것으로 예상됩니다.성장 기업 찾아보기7D1Y7D1Y7D1YConsumer-durables 산업의 고성장 기업.View Past Performance기업 분석 및 재무 데이터 상태데이터최종 업데이트 (UTC 시간)기업 분석2026/07/02 15:14종가2026/07/02 00:00수익2026/03/31연간 수익2025/12/31데이터 소스당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.패키지데이터기간미국 소스 예시 *기업 재무제표10년손익계산서현금흐름표대차대조표SEC 양식 10-KSEC 양식 10-Q분석가 컨센서스 추정치+3년재무 예측분석가 목표주가분석가 리서치 보고서Blue Matrix시장 가격30년주가배당, 분할 및 기타 조치ICE 시장 데이터SEC 양식 S-1지분 구조10년주요 주주내부자 거래SEC 양식 4SEC 양식 13D경영진10년리더십 팀이사회SEC 양식 10-KSEC 양식 DEF 14A주요 개발10년회사 공시SEC 양식 8-K* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.분석 모델 및 스노우플레이크이 보고서를 생성하는 데 사용된 분석 모델에 대한 세부 정보는 당사의 Github 페이지에서 확인하실 수 있으며, 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공하고 있습니다.Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.산업 및 섹터 지표산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.분석가 소스PT Hartadinata Abadi Tbk는 6명의 분석가가 다루고 있습니다. 이 중 4명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.분석가기관Vera Yap KiangPT BNI SecuritiesNatalia SutantoPT BRI Danareksa Sekuritas, Research DivisionChristy HalimPT BRI Danareksa Sekuritas, Research Division3명의 분석가 더 보기
Major Estimate Revision • Apr 08Consensus revenue estimates increase by 33%The consensus outlook for revenues in fiscal year 2026 has improved. 2026 revenue forecast increased from Rp52.6b to Rp70.2b. EPS estimate increased from Rp263 to Rp325 per share. Net income forecast to grow 53% next year vs 18% growth forecast for Luxury industry in Indonesia. Consensus price target up from Rp2,850 to Rp3,450. Share price was steady at Rp2,570 over the past week.
Price Target Changed • Oct 24Price target increased by 12% to Rp750Up from Rp670, the current price target is an average from 2 analysts. New target price is 40% below last closing price of Rp1,250. Stock is up 165% over the past year. The company is forecast to post earnings per share of Rp147 for next year compared to Rp96.02 last year.
Buy Or Sell Opportunity • Jun 30Now 20% undervalued after recent price dropOver the last 90 days, the stock has fallen 34% to Rp1,685. The fair value is estimated to be Rp2,113, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 60% over the last 3 years. Earnings per share has grown by 52%. Revenue is forecast to grow by 51% in 2 years. Earnings are forecast to grow by 52% in the next 2 years.
Valuation Update With 7 Day Price Move • Jun 26Investor sentiment deteriorates as stock falls 16%After last week's 16% share price decline to Rp1,785, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 388% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,146 per share.
Valuation Update With 7 Day Price Move • Jun 08Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to Rp1,935, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 501% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,222 per share.
Valuation Update With 7 Day Price Move • May 19Investor sentiment deteriorates as stock falls 18%After last week's 18% share price decline to Rp2,180, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 494% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp2,238 per share.
Reported Earnings • May 01First quarter 2026 earnings released: EPS: Rp94.13 (vs Rp32.52 in 1Q 2025)First quarter 2026 results: EPS: Rp94.13 (up from Rp32.52 in 1Q 2025). Revenue: Rp20t (up 197% from 1Q 2025). Net income: Rp433.5b (up 190% from 1Q 2025). Profit margin: 2.2% (in line with 1Q 2025). Revenue is forecast to grow 18% p.a. on average during the next 3 years, compared to a 10% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 52% per year but the company’s share price has increased by 97% per year, which means it is tracking significantly ahead of earnings growth.
Buy Or Sell Opportunity • Apr 28Now 22% undervaluedOver the last 90 days, the stock has risen 18% to Rp2,830. The fair value is estimated to be Rp3,621, however this is not to be taken as a buy recommendation but rather should be used as a guide only. Revenue has grown by 54% over the last 3 years. Earnings per share has grown by 43%. For the next 3 years, revenue is forecast to grow by 23% per annum. Earnings are also forecast to grow by 24% per annum over the same time period.
공시 • Apr 28PT Hartadinata Abadi Tbk, Annual General Meeting, Jun 03, 2026PT Hartadinata Abadi Tbk, Annual General Meeting, Jun 03, 2026.
Valuation Update With 7 Day Price Move • Apr 20Investor sentiment improves as stock rises 16%After last week's 16% share price gain to Rp2,880, the stock trades at a forward P/E ratio of 9x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 799% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp3,579 per share.
Major Estimate Revision • Apr 08Consensus revenue estimates increase by 33%The consensus outlook for revenues in fiscal year 2026 has improved. 2026 revenue forecast increased from Rp52.6b to Rp70.2b. EPS estimate increased from Rp263 to Rp325 per share. Net income forecast to grow 53% next year vs 18% growth forecast for Luxury industry in Indonesia. Consensus price target up from Rp2,850 to Rp3,450. Share price was steady at Rp2,570 over the past week.
Reported Earnings • Mar 28Full year 2025 earnings: EPS and revenues exceed analyst expectationsFull year 2025 results: EPS: Rp212 (up from Rp96.02 in FY 2024). Revenue: Rp45t (up 144% from FY 2024). Net income: Rp978.5b (up 121% from FY 2024). Profit margin: 2.2% (down from 2.4% in FY 2024). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 18%. Earnings per share (EPS) also surpassed analyst estimates by 15%. Revenue is forecast to grow 30% p.a. on average during the next 2 years, compared to a 10% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 43% per year but the company’s share price has increased by 86% per year, which means it is tracking significantly ahead of earnings growth.
Valuation Update With 7 Day Price Move • Feb 26Investor sentiment improves as stock rises 19%After last week's 19% share price gain to Rp3,200, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 991% over the past three years.
Valuation Update With 7 Day Price Move • Feb 02Investor sentiment deteriorates as stock falls 22%After last week's 22% share price decline to Rp1,900, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 896% over the past three years.
Valuation Update With 7 Day Price Move • Jan 12Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp2,770, the stock trades at a forward P/E ratio of 17x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 1,326% over the past three years. Simply Wall St's valuation model estimates the intrinsic value at Rp4,621 per share.
Valuation Update With 7 Day Price Move • Dec 26Investor sentiment improves as stock rises 21%After last week's 21% share price gain to Rp2,050, the stock trades at a forward P/E ratio of 12x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 1,028% over the past three years.
Valuation Update With 7 Day Price Move • Dec 12Investor sentiment improves as stock rises 15%After last week's 15% share price gain to Rp1,800, the stock trades at a forward P/E ratio of 11x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 881% over the past three years.
Reported Earnings • Nov 03Third quarter 2025 earnings released: EPS: Rp49.34 (vs Rp20.91 in 3Q 2024)Third quarter 2025 results: EPS: Rp49.34 (up from Rp20.91 in 3Q 2024). Revenue: Rp10t (up 101% from 3Q 2024). Net income: Rp227.2b (up 136% from 3Q 2024). Profit margin: 2.2% (up from 1.9% in 3Q 2024). The increase in margin was driven by higher revenue. Revenue is expected to decline by 4.6% p.a. on average during the next 2 years, while revenues in the Luxury industry in Asia are expected to grow by 11%. Over the last 3 years on average, earnings per share has increased by 34% per year but the company’s share price has increased by 84% per year, which means it is tracking significantly ahead of earnings growth.
Valuation Update With 7 Day Price Move • Oct 24Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp1,250, the stock trades at a forward P/E ratio of 8x. Average forward P/E is 15x in the Luxury industry in Asia. Total returns to shareholders of 581% over the past three years.
Price Target Changed • Oct 24Price target increased by 12% to Rp750Up from Rp670, the current price target is an average from 2 analysts. New target price is 40% below last closing price of Rp1,250. Stock is up 165% over the past year. The company is forecast to post earnings per share of Rp147 for next year compared to Rp96.02 last year.
Board Change • Oct 24No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 7 experienced directors. No highly experienced directors. No independent directors (4 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.
공시 • Apr 15PT Hartadinata Abadi Tbk, Annual General Meeting, May 21, 2025PT Hartadinata Abadi Tbk, Annual General Meeting, May 21, 2025. Location: meeting both physically and elctronically, jakarta Indonesia
Reported Earnings • Nov 02Third quarter 2024 earnings released: EPS: Rp20.91 (vs Rp16.12 in 3Q 2023)Third quarter 2024 results: EPS: Rp20.91 (up from Rp16.12 in 3Q 2023). Revenue: Rp5.05t (up 60% from 3Q 2023). Net income: Rp96.3b (up 30% from 3Q 2023). Profit margin: 1.9% (down from 2.4% in 3Q 2023). The decrease in margin was driven by higher expenses. Revenue is forecast to grow 14% p.a. on average during the next 3 years, compared to a 12% growth forecast for the Luxury industry in Asia. Over the last 3 years on average, earnings per share has increased by 21% per year whereas the company’s share price has increased by 26% per year.
Valuation Update With 7 Day Price Move • Oct 04Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp464, the stock trades at a forward P/E ratio of 5x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 129% over the past three years.
Reported Earnings • Aug 02Second quarter 2024 earnings released: EPS: Rp22.35 (vs Rp25.12 in 2Q 2023)Second quarter 2024 results: EPS: Rp22.35 (down from Rp25.12 in 2Q 2023). Revenue: Rp4.22t (up 4.1% from 2Q 2023). Net income: Rp102.9b (down 11% from 2Q 2023). Profit margin: 2.4% (down from 2.9% in 2Q 2023). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 21% per year but the company’s share price has only increased by 14% per year, which means it is significantly lagging earnings growth.
New Risk • Jun 11New minor risk - Market cap sizeThe company's market capitalization is less than US$100m. Market cap: Rp1.63t (US$99.4m) This is considered a minor risk. Companies with a small market capitalization are most likely businesses that have not yet released a product to market or are simply a very small company without a wide reach. Either way, risk is elevated with these companies because there is a chance the product may not come to fruition or the company's addressable market or demand may not be as large as expected. In addition, if the company's size is the main factor, it is less likely to have many investors and analysts following it and scrutinizing its performance and outlook. Currently, the following risks have been identified for the company: Major Risk Interest payments are not well covered by earnings (2.7x net interest cover). Minor Risks Paying a dividend despite having no free cash flows. Profit margins are more than 30% lower than last year (2.3% net profit margin). Market cap is less than US$100m (Rp1.63t market cap, or US$99.4m).
Reported Earnings • Mar 27Full year 2023 earnings: Revenues exceed analysts expectations while EPS lags behindFull year 2023 results: EPS: Rp66.40 (up from Rp55.05 in FY 2022). Revenue: Rp13t (up 86% from FY 2022). Net income: Rp305.8b (up 21% from FY 2022). Profit margin: 2.4% (down from 3.7% in FY 2022). The decrease in margin was driven by higher expenses. Revenue exceeded analyst estimates by 4.1%. Earnings per share (EPS) missed analyst estimates by 9.4%. Over the last 3 years on average, earnings per share has increased by 22% per year whereas the company’s share price has increased by 25% per year.
Valuation Update With 7 Day Price Move • Aug 10Investor sentiment improves as stock rises 24%After last week's 24% share price gain to Rp570, the stock trades at a trailing P/E ratio of 8.6x. Average trailing P/E is 15x in the Luxury industry in Indonesia. Total returns to shareholders of 164% over the past three years.
Reported Earnings • Aug 05Second quarter 2023 earnings released: EPS: Rp25.13 (vs Rp17.93 in 2Q 2022)Second quarter 2023 results: EPS: Rp25.13 (up from Rp17.93 in 2Q 2022). Revenue: Rp4.06t (up 121% from 2Q 2022). Net income: Rp115.7b (up 40% from 2Q 2022). Profit margin: 2.9% (down from 4.5% in 2Q 2022). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 22% per year whereas the company’s share price has increased by 23% per year.
Valuation Update With 7 Day Price Move • Jun 23Investor sentiment improves as stock rises 18%After last week's 18% share price gain to Rp414, the stock trades at a trailing P/E ratio of 7x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 114% over the past three years.
Valuation Update With 7 Day Price Move • Jun 08Investor sentiment deteriorates as stock falls 17%After last week's 17% share price decline to Rp332, the stock trades at a trailing P/E ratio of 5.6x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 56% over the past three years.
Upcoming Dividend • Jun 06Upcoming dividend of Rp12.00 per share at 2.6% yieldEligible shareholders must have bought the stock before 13 June 2023. Payment date: 30 June 2023. Payout ratio is a comfortable 19% but the company is not cash flow positive. Trailing yield: 2.6%. Lower than top quartile of Indonesian dividend payers (5.7%). Lower than average of industry peers (10%).
Valuation Update With 7 Day Price Move • May 17Investor sentiment improves as stock rises 25%After last week's 25% share price gain to Rp410, the stock trades at a trailing P/E ratio of 6.9x. Average forward P/E is 14x in the Luxury industry in Indonesia. Total returns to shareholders of 96% over the past three years.
Reported Earnings • May 08First quarter 2023 earnings released: EPS: Rp15.16 (vs Rp11.01 in 1Q 2022)First quarter 2023 results: EPS: Rp15.16 (up from Rp11.01 in 1Q 2022). Revenue: Rp2.12t (up 54% from 1Q 2022). Net income: Rp69.8b (up 38% from 1Q 2022). Profit margin: 3.3% (down from 3.7% in 1Q 2022). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 21% per year whereas the company’s share price has increased by 18% per year.
Valuation Update With 7 Day Price Move • Mar 17Investor sentiment improves as stock rises 17%After last week's 17% share price gain to Rp354, the stock trades at a forward P/E ratio of 6x. Average forward P/E is 13x in the Luxury industry in Asia. Total returns to shareholders of 84% over the past three years.
Valuation Update With 7 Day Price Move • Feb 20Investor sentiment improves as stock rises 22%After last week's 22% share price gain to Rp262, the stock trades at a forward P/E ratio of 4x. Average forward P/E is 14x in the Luxury industry in Asia. Total returns to shareholders of 15% over the past three years.
Board Change • Nov 16No independent directorsNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 6 experienced directors. No highly experienced directors. No independent directors (3 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Lack of independent directors. Insufficient board refreshment.
Reported Earnings • Aug 10Second quarter 2022 earnings released: EPS: Rp17.93 (vs Rp11.34 in 2Q 2021)Second quarter 2022 results: EPS: Rp17.93 (up from Rp11.34 in 2Q 2021). Revenue: Rp1.84t (up 30% from 2Q 2021). Net income: Rp82.6b (up 58% from 2Q 2021). Profit margin: 4.5% (up from 3.7% in 2Q 2021). The increase in margin was driven by higher revenue. Over the last 3 years on average, earnings per share has increased by 16% per year but the company’s share price has fallen by 10% per year, which means it is significantly lagging earnings.
Reported Earnings • Jun 05First quarter 2022 earnings released: EPS: Rp11.01 (vs Rp9.23 in 1Q 2021)First quarter 2022 results: EPS: Rp11.01 (up from Rp9.23 in 1Q 2021). Revenue: Rp1.38t (up 33% from 1Q 2021). Net income: Rp50.7b (up 19% from 1Q 2021). Profit margin: 3.7% (down from 4.1% in 1Q 2021). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 15% per year but the company’s share price has fallen by 5% per year, which means it is significantly lagging earnings.
Board Change • Apr 27Less than half of directors are independentNo new directors have joined the board in the last 3 years. The company's board is composed of: No new directors. 6 experienced directors. No highly experienced directors. 1 independent director (2 non-independent directors). was the last director to join the board, commencing their role in . The following issues are considered to be risks according to the Simply Wall St Risk Model: Minority of independent directors. Insufficient board refreshment.
Reported Earnings • Aug 27Second quarter 2021 earnings released: EPS Rp11.34 (vs Rp9.62 in 2Q 2020)The company reported a solid second quarter result with improved earnings and revenues, although profit margins were weaker. Second quarter 2021 results: Revenue: Rp1.42t (up 27% from 2Q 2020). Net income: Rp52.2b (up 18% from 2Q 2020). Profit margin: 3.7% (down from 4.0% in 2Q 2020). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has increased by 13% per year but the company’s share price has fallen by 3% per year, which means it is significantly lagging earnings.
Valuation Update With 7 Day Price Move • Jun 01Investor sentiment improved over the past weekAfter last week's 21% share price gain to Rp242, the stock trades at a trailing P/E ratio of 6.7x. Average trailing P/E is 11x in the Luxury industry in Indonesia. Total loss to shareholders of 2.7% over the past three years.
Is New 90 Day High Low • Mar 05New 90-day low: Rp210The company is down 8.0% from its price of Rp228 on 04 December 2020. The Indonesian market is up 8.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Luxury industry, which is up 5.0% over the same period.
Valuation Update With 7 Day Price Move • Dec 08Market bids up stock over the past weekAfter last week's 28% share price gain to Rp284, the stock is trading at a trailing P/E ratio of 7.8x, up from the previous P/E ratio of 6.1x. This compares to an average P/E of 43x in the Luxury industry in Indonesia. Total returns to shareholders over the past three years are 5.6%.
Is New 90 Day High Low • Dec 03New 90-day high: Rp232The company is up 3.0% from its price of Rp226 on 04 September 2020. The Indonesian market is up 8.0% over the last 90 days, indicating the company underperformed over that time. It also underperformed the Luxury industry, which is up 9.0% over the same period.
Reported Earnings • Nov 04Third quarter 2020 earnings released: EPS Rp11.51The company reported a solid third quarter result with improved earnings and revenues, although profit margins were weaker. Third quarter 2020 results: Revenue: Rp1.18t (up 88% from 3Q 2019). Net income: Rp53.1b (up 69% from 3Q 2019). Profit margin: 4.5% (down from 5.0% in 3Q 2019). The decrease in margin was driven by higher expenses. Over the last 3 years on average, earnings per share has fallen by 62% per year but the company’s share price has only fallen by 11% per year, which means it has not declined as severely as earnings.