PT Gudang Garam Tbk

DB:GGG Stock Report

Market Cap: €1.6b

Gudang Garam Future Growth

Future criteria checks 3/6

Gudang Garam is forecast to grow earnings and revenue by 25.6% and 0.2% per annum respectively. EPS is expected to grow by 29.2% per annum. Return on equity is forecast to be 5.6% in 3 years.

Key information

25.6%

Earnings growth rate

29.2%

EPS growth rate

Tobacco earnings growth19.3%
Revenue growth rate0.2%
Future return on equity5.6%
Analyst coverage

Good

Last updated25 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

DB:GGG - Analysts future estimates and past financials data (IDR Millions)
DateRevenueEarningsFree Cash FlowCash from OpAvg. No. Analysts
12/31/2026109,447,3253,354,0663,820,6118,077,1916
12/31/2025107,891,5103,594,8253,310,8078,136,6548
12/31/2024105,250,0212,443,3526,712,70011,380,8508
9/30/2024111,097,8071,859,5472,223,9766,528,431N/A
6/30/2024113,120,5022,961,8124,622,0649,762,094N/A
3/31/2024115,486,7063,956,603-2,093,5443,639,535N/A
12/31/2023118,952,9975,324,514-1,288,8584,409,263N/A
9/30/2023112,511,8065,739,323-2,826,8972,844,844N/A
6/30/2023118,861,5045,111,81257,0035,587,113N/A
3/31/2023125,123,2093,666,3222,712,4398,149,668N/A
12/31/2022124,682,6922,779,7394,444,1089,867,984N/A
9/30/2022126,729,8692,968,3293,010,1298,063,293N/A
6/30/2022125,985,2894,207,965-4,236,753635,898N/A
3/31/2022124,424,8054,935,674-4,891,757-63,019N/A
12/31/2021124,881,2665,605,315390,5955,325,167N/A
9/30/2021123,173,1086,135,0713,701,2768,929,024N/A
6/30/2021121,390,9166,180,4176,326,09511,412,255N/A
3/31/2021116,963,5086,947,6588,978,36513,724,677N/A
12/31/2020114,477,3117,647,72512,126,29817,477,714N/A
9/30/2020112,177,8469,284,6639,399,47214,891,313N/A
6/30/2020111,433,60110,420,5075,822,69211,635,698N/A
3/31/2020111,588,18410,971,9775,642,98811,317,673N/A
12/31/2019110,523,81910,880,7016,187,57611,174,403N/A
9/30/2019107,539,3459,273,9086,642,56111,298,699N/A
6/30/2019103,147,5058,518,1188,616,46112,556,808N/A
3/31/201999,923,4118,255,0916,292,74810,066,329N/A
12/31/201895,707,6637,791,8228,113,71111,224,700N/A
9/30/201891,672,1628,096,8778,198,35010,448,285N/A
6/30/201888,365,6468,183,786N/A9,746,423N/A
3/31/201885,316,9747,756,053N/A9,355,643N/A
12/31/201783,305,9257,753,648N/A8,204,579N/A
9/30/201781,585,3907,493,641N/A9,466,694N/A
6/30/201779,556,6696,932,428N/A11,058,763N/A
3/31/201778,251,2006,873,372N/A13,194,995N/A
12/31/201676,274,1476,677,083N/A6,937,650N/A
9/30/201675,565,6086,930,090N/A6,906,208N/A
6/30/201674,102,2986,902,550N/A6,830,852N/A
3/31/201672,374,4386,847,055N/A6,299,715N/A
12/31/201570,365,5736,435,654N/A3,200,820N/A
9/30/201568,007,9095,469,850N/A8,382,147N/A
6/30/201565,744,1685,095,164N/A3,586,741N/A
3/31/201565,499,4945,270,457N/A3,668,634N/A
12/31/201465,185,8505,405,738N/A1,657,776N/A
9/30/201463,609,9625,135,538N/A4,579,847N/A
6/30/201461,466,9644,839,436N/A2,984,182N/A
3/31/201458,468,6594,698,805N/A1,368,762N/A
12/31/201355,436,9544,328,736N/A2,472,971N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: GGG's forecast earnings growth (25.6% per year) is above the savings rate (1%).

Earnings vs Market: GGG's earnings (25.6% per year) are forecast to grow faster than the German market (21.1% per year).

High Growth Earnings: GGG's earnings are expected to grow significantly over the next 3 years.

Revenue vs Market: GGG's revenue (0.2% per year) is forecast to grow slower than the German market (5.6% per year).

High Growth Revenue: GGG's revenue (0.2% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: GGG's Return on Equity is forecast to be low in 3 years time (5.6%).

Discover growth companies

7D

1Y

7D

1Y

7D

1Y