Hartadinata Abadi Future Growth
Future criteria checks 2/6
Hartadinata Abadi is forecast to grow earnings and revenue by 12.1% and 17.3% per annum respectively. EPS is expected to grow by 12.1% per annum. Return on equity is forecast to be 15.2% in 3 years.
Key information
12.1%
Earnings growth rate
12.1%
EPS growth rate
Luxury earnings growth | 18.0% |
Revenue growth rate | 17.3% |
Future return on equity | 15.2% |
Analyst coverage | Low |
Last updated | 02 Apr 2024 |
Recent future growth updates
No updates
Recent updates
Earnings and Revenue Growth Forecasts
Date | Revenue | Earnings | Free Cash Flow | Cash from Op | Avg. No. Analysts |
---|---|---|---|---|---|
12/31/2025 | 18,356,760 | 389,940 | N/A | -84,580 | 1 |
12/31/2024 | 16,411,650 | 344,410 | N/A | 166,140 | 1 |
12/31/2023 | 12,857,029 | 305,805 | -450,516 | -394,210 | N/A |
9/30/2023 | 11,145,934 | 307,032 | -673,954 | -589,645 | N/A |
6/30/2023 | 9,876,725 | 305,815 | -233,422 | -158,261 | N/A |
3/31/2023 | 7,659,804 | 272,679 | -217,843 | -131,534 | N/A |
12/31/2022 | 6,918,454 | 253,521 | -48,836 | 31,236 | N/A |
9/30/2022 | 6,435,924 | 247,459 | -236,356 | -185,755 | N/A |
6/30/2022 | 6,002,564 | 232,490 | -557,438 | -510,359 | N/A |
3/31/2022 | 5,577,810 | 202,168 | -443,877 | -410,540 | N/A |
12/31/2021 | 5,237,905 | 193,976 | -421,645 | -398,560 | N/A |
9/30/2021 | 4,891,857 | 189,865 | -511,867 | -493,246 | N/A |
6/30/2021 | 4,622,046 | 184,859 | -315,117 | -296,629 | N/A |
3/31/2021 | 4,325,359 | 176,902 | -423,940 | -407,331 | N/A |
12/31/2020 | 4,138,627 | 171,171 | -697,865 | -646,779 | N/A |
9/30/2020 | 3,986,576 | 167,107 | -509,912 | -463,267 | N/A |
6/30/2020 | 3,433,451 | 144,768 | -595,878 | -548,332 | N/A |
3/31/2020 | 3,306,648 | 146,315 | -549,026 | -500,288 | N/A |
12/31/2019 | 3,235,522 | 150,110 | -236,363 | -224,887 | N/A |
9/30/2019 | 3,003,020 | 138,555 | -168,712 | -156,888 | N/A |
6/30/2019 | 2,981,783 | 136,705 | -96,330 | -89,845 | N/A |
3/31/2019 | 2,788,569 | 125,923 | 33,264 | 35,820 | N/A |
12/31/2018 | 2,745,593 | 123,401 | -26,702 | -21,878 | N/A |
9/30/2018 | 2,766,547 | 117,513 | -63,839 | -40,793 | N/A |
6/30/2018 | 2,655,470 | 119,910 | -188,728 | -165,074 | N/A |
3/31/2018 | 2,617,695 | 118,754 | -221,662 | -198,996 | N/A |
12/31/2017 | 2,482,759 | 110,301 | -168,584 | -148,210 | N/A |
9/30/2017 | 2,411,633 | 191,719 | N/A | -145,496 | N/A |
6/30/2017 | 2,537,307 | 180,833 | N/A | -12,620 | N/A |
3/31/2017 | 2,287,260 | 174,050 | N/A | -14,849 | N/A |
12/31/2016 | 2,196,888 | 171,578 | N/A | -16,884 | N/A |
12/31/2015 | 1,733,579 | 70,024 | N/A | -122,514 | N/A |
12/31/2014 | 1,335,721 | 58,095 | N/A | -29,365 | N/A |
Analyst Future Growth Forecasts
Earnings vs Savings Rate: HRTA's forecast earnings growth (12.1% per year) is above the savings rate (6.8%).
Earnings vs Market: HRTA's earnings (12.1% per year) are forecast to grow slower than the ID market (28.4% per year).
High Growth Earnings: HRTA's earnings are forecast to grow, but not significantly.
Revenue vs Market: HRTA's revenue (17.3% per year) is forecast to grow faster than the ID market (10.7% per year).
High Growth Revenue: HRTA's revenue (17.3% per year) is forecast to grow slower than 20% per year.
Earnings per Share Growth Forecasts
Future Return on Equity
Future ROE: HRTA's Return on Equity is forecast to be low in 3 years time (15.2%).