IDX:GDST Ratios and Metrics

Market cap in millions IDR. Fiscal year is January - December.

Millions IDR. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 21, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	804,098	1,136,828	859,679	1,122,148	1,282,869	849,582
Market Cap Growth	12.99%	32.24%	-23.39%	-12.53%	51.00%	-8.55%
Enterprise Value	1,204,454	1,290,804	1,061,181	1,272,493	1,271,987	991,807
Last Close Price	87.00	120.69	94.20	115.53	132.16	87.53
PE Ratio	17.15	15.52	8.21	5.27	4.69	-
Forward PE	-	10.79	10.79	10.79	10.79	10.79
PS Ratio	0.37	0.49	0.33	0.44	0.49	0.51
PB Ratio	0.56	0.81	0.63	0.88	1.21	1.08
P/TBV Ratio	0.57	0.81	0.63	0.88	1.21	1.08
P/FCF Ratio	-	-	-	-	8.93	-
P/OCF Ratio	-	-	-	58.32	6.02	35.01
EV/Sales Ratio	0.55	0.55	0.41	0.50	0.49	0.59
EV/EBITDA Ratio	12.61	10.84	7.12	3.88	3.39	-
EV/EBIT Ratio	14.43	12.09	7.76	4.03	3.51	-
EV/FCF Ratio	-5.21	-	-	-	8.86	-
Debt / Equity Ratio	1.08	1.10	0.79	0.44	0.37	0.24
Debt / EBITDA Ratio	16.09	13.04	7.23	1.70	1.05	-
Debt / FCF Ratio	-	-	-	-	2.75	-
Net Debt / Equity Ratio	0.28	0.33	0.15	0.10	-0.01	0.24
Net Debt / EBITDA Ratio	4.19	3.90	1.33	0.37	-0.02	-9.97
Net Debt / FCF Ratio	-1.73	-1.52	-2.32	-1.00	-0.05	-5.19
Asset Turnover	0.67	0.75	1.04	1.17	1.41	1.05
Inventory Turnover	4.66	5.20	10.41	8.01	7.95	5.69
Quick Ratio	0.74	0.66	0.90	0.71	0.56	0.12
Current Ratio	0.99	0.99	1.10	1.03	0.87	0.49
Return on Equity (ROE)	3.37%	5.29%	7.96%	18.25%	29.62%	-7.79%
Return on Assets (ROA)	1.62%	2.14%	3.43%	9.10%	12.28%	-1.25%
Return on Invested Capital (ROIC)	4.47%	6.01%	7.64%	19.77%	27.76%	-3.19%
Return on Capital Employed (ROCE)	5.20%	6.80%	8.50%	22.00%	31.40%	-3.70%
Earnings Yield	5.91%	6.44%	12.18%	18.98%	21.33%	-7.50%
FCF Yield	-28.76%	-26.81%	-9.90%	-10.75%	11.20%	-4.27%
Dividend Yield	2.87%	2.07%	7.96%	5.19%	-	-
Payout Ratio	36.30%	9.75%	112.80%	-	-	-
Buyback Yield / Dilution	-6.32%	-5.67%	-2.89%	-0.05%	-0.03%	-0.03%
Total Shareholder Return	-3.45%	-3.60%	5.07%	5.14%	-0.03%	-0.03%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.