Metrics

Figures converted from IDR to USD at historical FX rates (frankfurter.app). Monetary statements are shown in US$ millions; per-share figures use the matching period rate. Filing links open the native figures from which each USD value was derived.

The numbers behind PT Erajaya Swasembada Tbk: as-reported financial statements and company metrics for FY2021–FY2025, traced to the source filings, opened with the share-price history those statements have to justify. Every linked USD figure opens the exact filing row containing the native reported value from which it was converted. Amounts in US$ millions unless noted.

Reading notes: All figures are as printed by the filings, in thousands of Rupiah (the presentation unit stated on every statement page: 'Expressed in Thousands of Rupiah, Unless Otherwise Stated'). Per-share amounts are in full Rupiah. FY2023-FY2025 figures are cited to Erajaya's standalone audited consolidated financial statements for each year (filed on IDX and indexed under quarterly_reports/Q4_FY20xx); FY2021 and FY2022 are cited to the financial-statement section of those years' annual reports. Both are the same audited statements - the standalone filings were used where the indexed text is cleanest. Erajaya's annual filings print two years per statement, so each fiscal year in the tab is cited to its own filing rather than to a comparative column. Expense, tax and outflow lines are recorded negative because the filings print them in parentheses.

Share Price — Available History Since April 2026

The stock closed at $0.02 on Jul 28, 2026 — down 2% over the window shown, trading between $0.02 and $0.02.

Source: market price feed, daily closes, Apr 2026–Jul 2026 — the feed marks this available history as partial. Price return only, excludes dividends. Prices converted from IDR to USD with date-matched or nearest-available FX.

FY2025 at a Glance

Source: FY2025 consolidated statements [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.

Net Sales by Product Segment

Net Sales by Product Segment	FY2021	FY2022	FY2023	FY2024	FY2025
Cellular phones and tablets	2,405	2,514	3,114	3,251	3,604
Operator products	245	184	189	104	93
Computer and other electronic devices	135	140	154	164	183
Accessories and others	258	377	451	529	716
Total external sales	3,043	3,216	3,909	4,047	4,596

Source: Notes to the consolidated financial statements - Segment Information (external sales) [5] [6] [7] [8]. Click any linked figure to open the filing page with the row highlighted.

Gross Profit by Product Segment

Gross Profit by Product Segment	FY2021	FY2022	FY2023	FY2024	FY2025
Cellular phones and tablets	250	238	299	309	318
Operator products	5	6	5	4	5
Computer and other electronic devices	13	14	12	13	13
Accessories and others	68	91	103	126	166
Total gross profit per segment	336	349	419	451	501

Source: Notes to the consolidated financial statements - Segment Information (gross profit per segment) [5] [6] [7] [8]. Click any linked figure to open the filing page with the row highlighted.

Income Statement

Source: Consolidated Statement of Profit or Loss and Other Comprehensive Income [1] [2] [3] [4]. Click any linked figure to open the filing page with the row highlighted.

Columns marked E are consensus analyst estimates from analyst consensus, shown alongside reported results for direct comparison; they are not company guidance.

Estimate source: analyst consensus (claude_web), as of 2026-07-29. Forecasts carry no filing page links.

Balance Sheet

Source: Consolidated Statement of Financial Position [9] [10] [11] [12]. Click any linked figure to open the filing page with the row highlighted.

Cash Flow

Source: Consolidated Statement of Cash Flows [13] [14] [15] [16]. Click any linked figure to open the filing page with the row highlighted.

Net Sales by Geographic Area

Net Sales by Geographic Area	FY2021	FY2022	FY2023	FY2024	FY2025
Central area	2,037	2,041	2,164	2,422	2,749
East area	238	277	395	438	499
West area	767	897	1,350	1,187	1,348
Total net sales	3,043	3,216	3,909	4,047	4,596

Source: Notes to the consolidated financial statements - Segment Information (customer location: West = Sumatra and Java; Central = Jabodetabek, Kalimantan, Singapore and Malaysia; East = the remainder) [5] [6] [7] [8]. Click any linked figure to open the filing page with the row highlighted.

Long-Term Record

Fiscal year	Net sales	Operating profit	Profit attributable to owners of the parent company	Basic earnings per share (full amount)	Net cash provided by operating activities	Total equity
FY2016	1,438	37	18	—	102	239
FY2017	1,696	42	24	—	(54)	259
FY2018	2,432	107	60	—	(170)	338
FY2019	2,306	54	21	—	170	349
FY2020	2,388	77	43	0.00	200	398
FY2021	3,043	116	71	0.00	2	452
FY2022	3,216	117	66	0.00	28	468
FY2023	3,909	120	54	0.00	57	529
FY2024	4,047	132	64	0.00	139	562
FY2025	4,596	146	72	0.00	14	611

Source: consolidated statements across filings; older years from the standardized feed [14] [1] [2] [9]. Click any linked figure to open the filing page with the row highlighted.

Operating KPIs

KPI	FY2021	FY2022	FY2023	FY2024	FY2025
Number of retail outlets	1,218	1,689	2,049	2,194	2,333
Depreciation and amortization	38	42	59	71	83

Source: company-reported operating metrics [5] [6] [7] [17]. Click any linked figure to open the filing page with the row highlighted.

Analyst Consensus

Street ratings: Strong Buy. StockAnalysis.com (July 2026): 8 analysts — 6 Strong Buy, 1 Buy, 1 Hold, 0 Sell, 0 Strong Sell; mean 12-month target 504.29 IDR (low 400, high 680), +30.6% vs 386 IDR. Investing.com concurs: mean 504 IDR, 7 Buy / 1 Hold / 0 Sell, "Strong Buy". Broader local (Bloomberg-sourced) coverage is wider and slightly more bullish: Kontan cites 17 analysts (16 Buy / 1 Hold) with a mean target of Rp537.22; TradingView shows only 4 recent raters (450-500 IDR). Consensus is uniformly bullish with no sell ratings from any source.

Estimate source: analyst consensus (claude_web), as of 2026-07-29. Forecasts carry no filing page links.

Traceability

437 of 457 figures on this page (96%) link to the filing page containing the native reported figure from which the USD value was converted — click a linked figure to open that source row. Unlinked figures come from standardized data feeds or pre-filing years.

• All figures are as printed by the filings, in thousands of Rupiah (the presentation unit stated on every statement page: 'Expressed in Thousands of Rupiah, Unless Otherwise Stated'). Per-share amounts are in full Rupiah.

• FY2023-FY2025 figures are cited to Erajaya's standalone audited consolidated financial statements for each year (filed on IDX and indexed under quarterly_reports/Q4_FY20xx); FY2021 and FY2022 are cited to the financial-statement section of those years' annual reports. Both are the same audited statements - the standalone filings were used where the indexed text is cleanest.

• Erajaya's annual filings print two years per statement, so each fiscal year in the tab is cited to its own filing rather than to a comparative column.

• Expense, tax and outflow lines are recorded negative because the filings print them in parentheses.

• FY2016-FY2019 long-term figures come from the standardized data feed (data/financials/*.json) and carry no page links; FY2020 is cited to the comparative column of the FY2021 Annual Report. Basic EPS is left blank for FY2016-FY2019 because those years predate the 2021 five-for-one stock split (par value Rp500 to Rp100) and the feed reports them on the pre-split share basis.

• The numeric feed agrees with the filings on every checked FY2021-FY2025 line (feed values are full Rupiah, i.e. 1,000x the printed thousands). The entries in 'discrepancies' are filing-versus-filing restatements, not feed conflicts.

• Quarterly income-statement and cash-flow figures are single quarters derived from the printed year-to-date statements; Indonesian interim filings present cumulative periods only. Quarterly balance-sheet figures are point-in-time and cited directly. No quarterly cash-flow feed file exists in this run, so the derived quarters could not be cross-checked against a provider series.

• Q4 FY24 and Q4 FY25 are derived from the audited full-year statements less the nine-month interim statements.

• 5 figure(s) differed between the data feed and the filing; the filing value is shown (see the run's metrics/metrics_tab.json for the audit trail).