PT Hanjaya Mandala Sampoerna Tbk Stock Forecast for 2023 - 2025 - 2030

Updated on 04/26/2024

Stock Rating
18
Price Target
Rp1.09k
Consensus
Outperform
Upside
29.94%
Analysts
3
Stock Rating
18
Upside
29.94%
Analysts
3
Price Target
Rp1.09k

PT Hanjaya Mandala Sampoerna Tbk Stock Forecast and Price Target

The average target price for PT Hanjaya Mandala Sampoerna Tbk's stock set by three renowned analysts in recent months is Rp1085.00, representing a potential upside of approximately 29.94% from its last closing price if met by 2025. This estimation is based on a high estimate of Rp1300.00 and a low estimate of Rp710.00. If you are interested in HMSP stock, it is important to also consider its competitors.

Rp1.09k

29.94% Upside

Outperform
Outperform

PT Hanjaya Mandala Sampoerna Tbk Fair Value Forecast for 2023 - 2025 - 2030

In the last four years, PT Hanjaya Mandala Sampoerna Tbk's Price has decreased from Rp1630.96 to Rp0.00 – a 100.00% drop! In the coming year, analysts are expecting an increase in Fair Value, predicting it will reach Rp1637.79 – an increase of 100.00%. Over the next seven years, experts anticipate that Fair Value growth for PT Hanjaya Mandala Sampoerna Tbk will be 100.00%.

2024 Fair Value Forecast
Rp1.64k
2025 Fair Value Forecast
Rp1.78k
2026 Fair Value Forecast
Rp2.11k
2027 Fair Value Forecast
Rp1.24k
2028 Fair Value Forecast
Rp1.43k
2029 Fair Value Forecast
Rp1.63k
2030 Fair Value Forecast
Rp1.87k

PT Hanjaya Mandala Sampoerna Tbk Revenue Forecast for 2023 - 2025 - 2030

In the last two years, Revenue for PT Hanjaya Mandala Sampoerna Tbk has grown by 27.79%, going from Rp35.70T to Rp45.62T. In the coming year, analysts are expecting an increase in Revenue, predicting it will reach Rp123.45T – an increase of 170.63%. Over the next seven years, experts anticipate that Revenue growth for PT Hanjaya Mandala Sampoerna Tbk will be 134.65%.

2024 Rev Forecast
Rp123449.88B
2025 Rev Forecast
Rp133070.38B
2026 Rev Forecast
Rp97904.31B
2027 Rev Forecast
Rp86691.01B
2028 Rev Forecast
Rp98717.94B
2029 Rev Forecast
Rp110784.56B
2030 Rev Forecast
Rp107040.04B

PT Hanjaya Mandala Sampoerna Tbk Dividend per Share Forecast for 2023 - 2025 - 2030

In the last two years, PT Hanjaya Mandala Sampoerna Tbk has seen a decline in its Dividend per Share, from Rp72.80 to Rp54.70 – a 24.86% decrease. In the next year, analysts predict that Dividend per Share will reach Rp70.04 – an increase of 28.04%. For the next seven years, the forecast is for Dividend per Share to grow by 49.05%.

2024 DPS Forecast
Rp70.04
2025 DPS Forecast
Rp75.91
2026 DPS Forecast
Rp91.59
2027 DPS Forecast
Rp77.32
2028 DPS Forecast
Rp75.67
2029 DPS Forecast
Rp76.56
2030 DPS Forecast
Rp81.53

PT Hanjaya Mandala Sampoerna Tbk Free Cash Flow Forecast for 2023 - 2025 - 2030

2024 FCF Forecast
Rp8377.30B
2025 FCF Forecast
Rp8975.90B
2026 FCF Forecast
Rp10409.10B
2027 FCF Forecast
Rp9222.12B
2028 FCF Forecast
Rp8989.41B
2029 FCF Forecast
Rp9040.05B
2030 FCF Forecast
Rp9489.04B

PT Hanjaya Mandala Sampoerna Tbk EBITDA Forecast for 2023 - 2025 - 2030

In the last two years, PT Hanjaya Mandala Sampoerna Tbk's EBITDA has fallen from Rp11.51T to Rp8.67T – a 24.69% decrease. For next year, the 10 analysts predict EBITDA of Rp11.80T, which would mean an increase of 36.12%. Over the next seven years, the pros' prediction is EBITDAof Rp13.87T, which would mean a seven-year growth forecast of 60.03%.

2024 EBITDA Forecast
Rp11797.54B
2025 EBITDA Forecast
Rp12904.64B
2026 EBITDA Forecast
Rp15713.25B
2027 EBITDA Forecast
Rp12937.77B
2028 EBITDA Forecast
Rp12722.14B
2029 EBITDA Forecast
Rp12945.62B
2030 EBITDA Forecast
Rp13869.51B

PT Hanjaya Mandala Sampoerna Tbk EBIT Forecast for 2023 - 2025 - 2030

PT Hanjaya Mandala Sampoerna Tbk's EBIT has decreased In the last two years, from Rp10.40T to Rp7.75T – a 25.47% drop. In the next year, analysts expect EBIT to reach Rp10.75T – an increase of 38.60%. For the next seven years, the forecast is for EBIT to grow by 54.18%.

2024 EBIT Forecast
Rp10746.02B
2025 EBIT Forecast
Rp11779.10B
2026 EBIT Forecast
Rp13093.37B
2027 EBIT Forecast
Rp11056.92B
2028 EBIT Forecast
Rp11042.54B
2029 EBIT Forecast
Rp11355.78B
2030 EBIT Forecast
Rp11953.47B

PT Hanjaya Mandala Sampoerna Tbk EPS Price Prediction Forecast for 2023 - 2025 - 2030

In the last four years, PT Hanjaya Mandala Sampoerna Tbk's EPS has decreased from Rp74.00 to Rp0.00 – a 100.00% drop! In the coming year, analysts are expecting an increase in EPS, predicting it will reach Rp74.31 – an increase of 100.00%. Over the next seven years, experts anticipate that EPS growth for PT Hanjaya Mandala Sampoerna Tbk will be 100.00%.

2024 EPS Forecast
Rp74.31
2025 EPS Forecast
Rp80.74
2026 EPS Forecast
Rp95.54
2027 EPS Forecast
Rp56.23
2028 EPS Forecast
Rp64.93
2029 EPS Forecast
Rp73.81
2030 EPS Forecast
Rp84.76