Semen Indonesia (Persero) Future Growth

Future criteria checks 3/6

Semen Indonesia (Persero) is forecast to grow earnings and revenue by 31.4% and 4.4% per annum respectively. EPS is expected to grow by 32.7% per annum. Return on equity is forecast to be 4.7% in 3 years.

Key information

31.4%

Earnings growth rate

32.7%

EPS growth rate

Basic Materials earnings growth	8.1%
Revenue growth rate	4.4%
Future return on equity	4.7%
Analyst coverage	Good
Last updated	18 Nov 2024

Recent future growth updates

No updates

Recent updates

Earnings and Revenue Growth Forecasts

OTCPK:PSGT.F - Analysts future estimates and past financials data (IDR Millions)
Date	Revenue	Earnings	Free Cash Flow	Cash from Op	Avg. No. Analysts
12/31/2026	40,821,081	2,285,428	4,554,333	6,219,667	11
12/31/2025	39,585,523	2,111,996	4,978,250	5,997,000	14
12/31/2024	36,819,319	1,241,881	3,815,000	5,990,333	6
9/30/2024	37,285,420	1,176,236	2,905,831	4,596,404	N/A
6/30/2024	38,030,926	1,805,740	3,495,563	5,172,342	N/A
3/31/2024	38,091,331	2,080,691	4,025,088	5,778,425	N/A
12/31/2023	38,651,360	2,170,497	3,992,967	5,745,360	N/A
9/30/2023	37,439,156	2,395,955	4,410,349	6,133,644	N/A
6/30/2023	36,709,471	2,390,966	4,570,829	6,402,727	N/A
3/31/2023	36,760,081	2,420,756	4,197,592	6,050,710	N/A
12/31/2022	36,378,597	2,364,836	4,165,356	6,037,529	N/A
9/30/2022	37,972,103	2,341,850	4,209,427	6,069,951	N/A
6/30/2022	37,189,842	2,092,675	3,892,252	5,758,881	N/A
3/31/2022	37,179,192	2,102,025	3,939,209	5,669,178	N/A
12/31/2021	36,702,301	2,046,692	5,150,117	6,893,908	N/A
9/30/2021	34,877,196	2,638,231	5,074,913	6,389,915	N/A
6/30/2021	35,359,073	2,973,974	5,983,452	7,228,345	N/A
3/31/2021	34,668,352	2,796,225	6,648,391	7,870,444	N/A
12/31/2020	35,171,668	2,792,321	5,935,943	7,221,931	N/A
9/30/2020	37,870,014	2,638,991	7,583,959	9,284,820	N/A
6/30/2020	40,043,010	2,519,838	6,511,549	8,097,050	N/A
3/31/2020	40,821,066	2,570,509	4,639,304	6,242,478	N/A
12/31/2019	40,368,107	2,392,151	3,967,735	5,608,931	N/A
9/30/2019	37,355,361	2,286,715	2,340,315	3,520,909	N/A
6/30/2019	33,730,222	2,592,560	1,671,068	2,829,418	N/A
3/31/2019	32,197,168	2,935,663	2,393,618	4,067,267	N/A
12/31/2018	30,687,626	3,079,115	2,663,182	4,459,340	N/A
9/30/2018	28,716,979	2,248,661	1,081,778	3,745,628	N/A
6/30/2018	28,408,096	1,499,347	N/A	3,851,656	N/A
3/31/2018	28,032,569	1,286,027	N/A	2,864,284	N/A
12/31/2017	27,813,664	1,620,995	N/A	2,759,935	N/A
9/30/2017	27,603,792	3,052,448	N/A	3,178,748	N/A
6/30/2017	26,378,134	3,649,600	N/A	3,658,259	N/A
3/31/2017	26,512,015	4,234,523	N/A	4,627,892	N/A
12/31/2016	26,134,306	4,521,596	N/A	5,180,011	N/A
9/30/2016	26,915,886	4,252,074	N/A	6,817,313	N/A
6/30/2016	26,778,060	4,301,254	N/A	6,289,975	N/A
3/31/2016	26,628,634	4,364,864	N/A	6,911,339	N/A
12/31/2015	26,948,004	4,521,491	N/A	7,288,587	N/A
9/30/2015	26,752,672	4,680,966	N/A	5,910,798	N/A
6/30/2015	26,741,665	4,991,524	N/A	6,394,247	N/A
3/31/2015	27,149,333	5,441,385	N/A	6,269,166	N/A
12/31/2014	26,987,035	5,559,902	N/A	6,245,842	N/A
9/30/2014	26,459,375	5,541,190	N/A	7,359,689	N/A
6/30/2014	25,964,493	5,539,326	N/A	6,868,001	N/A
3/31/2014	25,135,430	5,442,750	N/A	6,793,879	N/A
12/31/2013	24,501,241	5,370,247	N/A	6,047,147	N/A

Analyst Future Growth Forecasts

Earnings vs Savings Rate: PSGT.F's forecast earnings growth (31.4% per year) is above the savings rate (2.6%).

Earnings vs Market: PSGT.F's earnings (31.4% per year) are forecast to grow faster than the US market (15.3% per year).

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

Revenue vs Market: PSGT.F's revenue (4.4% per year) is forecast to grow slower than the US market (8.9% per year).

High Growth Revenue: PSGT.F's revenue (4.4% per year) is forecast to grow slower than 20% per year.

Earnings per Share Growth Forecasts

Future Return on Equity

Future ROE: PSGT.F's Return on Equity is forecast to be low in 3 years time (4.7%).