Estimates

Source: S&P Capital IQ consensus via Xpressfeed · Generated 2026-07-28.

Coverage caution: one analyst stands behind every forward line

Every metric that reports an analyst count shows n=1, and every high-low range is zero-width with a standard deviation of 0. Only six metrics are covered — EPS, normalized net income, EBITDA, EBIT, ROE and DPS — with no revenue, FCF, capex, net debt or cash-flow estimates and no quarterly periods. Read this as one broker's model rather than a consensus.

FY27 EPS consensus jumped from IDR 36.30 to IDR 194.53 between the 90-day and 30-day marks

Currency: IDR · Scale: money in billions, absolute · Point-in-time consensus; Δ90d is Now versus 90d.

Metric	FY	180d	90d	30d	Now	Δ90d
EPS (normalized)	FY2027	IDR 36.30	IDR 36.30	IDR 194.5	IDR 194.5	+435.9%
EPS (normalized)	FY2028	—	—	IDR 205.0	IDR 205.0	—

FY2025 normalized EPS printed at 538 against the 66.31 estimate on file

The same year's EBITDA actual of 6,788.809 sits against a consensus of -256.103. There is no quarterly beat/miss record for Saratoga, so this single annual pairing is the only calibration available for how closely the modelled framework tracks reported results.

Net income, EPS and ROE all rise through FY28 while EBIT and EBITDA stay negative every year

Normalized net income runs 2,008.03 then 2,634.08 then 2,775.04 across the three years, so the growth rate falls off sharply after FY2027. Dividend per share is the one non-monotonic line, at IDR 103.50 in FY2026, IDR 77.39 in FY2027 and IDR 91.58 in FY2028.

Currency: IDR · Scale: money in billions, absolute · YoY uses the prior fiscal year from the feed; analyst count and range use the first displayed period.

Metric	FY2026E	FY2027E	FY2028E	YoY	Analysts	Low / high
EPS (normalized)	IDR 148.3	IDR 194.5	IDR 205.0	-72.4%	1	IDR 148.3 / IDR 148.3
Net income (normalized)	IDR 2,008	IDR 2,634	IDR 2,775	+123.6%	—	—
EBITDA	-IDR 251.9	-IDR 274.3	-IDR 298.9	-103.7%	1	-IDR 251.9 / -IDR 251.9
EBIT	-IDR 255.5	-IDR 278.0	-IDR 302.6	+0.7%	—	—
ROE	3.4%	4.4%	4.5%	+1.7pt	—	—
Dividend per share	IDR 103.5	IDR 77.39	IDR 91.58	+229.2%	—	—

A single target price of IDR 2,850, and both recommendations on file are buy or outperform

The consensus recommendation score is 1.5, from one buy and one outperform, with no holds, sells or no-opinion. Mean, median, high and low target are all IDR 2,850 because a single estimate underlies each of them.

Currency: IDR · Scale: money in billions, absolute · Analyst counts shown explicitly.

Street view	Reading	Analysts
Recommendation mix	Buy 1, Outperform 1, Hold 0, Underperform 0, Sell 0	2
Consensus score	1.50	2
Target price	mean IDR 2,850; median IDR 2,850; high IDR 2,850; low IDR 2,850	1