PT Gudang Garam Tbk 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	Apr '26 Apr 8, 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	28,235,991	26,937,232	25,542,268	39,107,089	34,633,584	58,877,093
Market Cap Growth	31.32%	5.46%	-34.69%	12.92%	-41.18%	-25.37%
Enterprise Value	25,382,753	24,642,361	26,119,208	41,985,703	32,502,485	55,519,828
Last Close Price	14675.00	14000.00	12563.20	19235.19	16298.87	25739.87
PE Ratio	18.14	17.31	26.04	7.35	12.46	10.50
Forward PE	11.45	12.93	7.64	6.05	6.67	7.41
PS Ratio	0.32	0.30	0.26	0.33	0.28	0.47
PB Ratio	0.45	0.43	0.41	0.64	0.60	0.99
P/TBV Ratio	0.59	0.56	0.54	0.82	0.60	0.99
P/FCF Ratio	3.09	2.95	7.64	-	7.79	150.74
P/OCF Ratio	2.43	2.32	3.91	8.87	3.51	11.06
PEG Ratio	0.37	-	-	-	-	1.47
EV/Sales Ratio	0.28	0.28	0.27	0.35	0.26	0.45
EV/EBITDA Ratio	4.32	4.18	5.11	3.99	4.72	5.42
EV/EBIT Ratio	9.00	8.74	13.96	5.65	8.30	7.56
EV/FCF Ratio	2.78	2.70	7.82	-	7.31	142.14
Debt / Equity Ratio	0.01	0.01	0.15	0.22	0.18	0.17
Debt / EBITDA Ratio	0.13	0.13	1.83	1.27	1.47	0.99
Debt / FCF Ratio	0.08	0.08	2.81	-	2.28	25.87
Net Debt / Equity Ratio	-0.05	-0.05	0.09	0.15	0.10	0.10
Net Debt / EBITDA Ratio	-0.48	-0.48	1.11	0.87	0.82	0.57
Net Debt / FCF Ratio	-0.31	-0.31	1.70	-7.09	1.27	15.00
Asset Turnover	1.12	1.12	1.11	1.31	1.40	1.49
Inventory Turnover	2.17	2.17	2.05	2.21	2.38	2.53
Quick Ratio	0.52	0.52	0.27	0.21	0.23	0.25
Current Ratio	3.68	3.68	2.29	1.83	1.90	2.09
Return on Equity (ROE)	2.51%	2.51%	1.60%	8.97%	4.75%	9.52%
Return on Assets (ROA)	2.20%	2.20%	1.32%	5.13%	2.74%	5.46%
Return on Invested Capital (ROIC)	2.88%	2.71%	1.90%	8.64%	4.64%	9.04%
Return on Capital Employed (ROCE)	4.40%	4.40%	2.90%	11.80%	6.60%	11.90%
Earnings Yield	5.51%	5.78%	3.84%	13.61%	8.03%	9.52%
FCF Yield	32.33%	33.89%	13.08%	-3.30%	12.83%	0.66%
Dividend Yield	3.42%	-	3.98%	-	7.36%	8.74%
Payout Ratio	61.81%	61.81%	-	43.36%	155.74%	89.25%
Buyback Yield / Dilution	-0.04%	0.00%	-	-	-	-
Total Shareholder Return	3.37%	0.00%	3.98%	-	7.36%	8.74%

Updated Dec 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.