PT Bangun Kosambi Sukses Tbk (CBDK.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 20.1%; 2025 (actual)
ROA: 6.37%; 2025 (actual)
Gross Margin: 66.05%; 2025 (actual)
Net Margin: 54.49%; 2025 (actual)
Total Assets: IDR 22,576.28B; 2025 (actual)
Net Income: IDR 1,364.25B; 2025 (actual)
Valuation: IDR 49,438.93B; 2025 (actual)
Stock Price: IDR 8,738.36; 2025 (actual)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	20.1%	13.68%	12.41%	11.63%	10.78%	9.9%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	6.37%	5.75%	5.61%	5.45%	5.22%	4.97%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

Amounts in IDR (billions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as “-”. Stock price and valuation carry no data date: they are the Equlion model's estimate for 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Bangun Kosambi Sukses Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	54.49%	54.61%	54.28%	53.81%	53.53%	53.35%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 22,576.28B	IDR 23,496.94B	IDR 25,379.25B	IDR 27,713.29B	IDR 29,808.05B	IDR 31,669.7B
Sector average	IDR 11,437.44B	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B

Net Income	IDR 1,364.25B	IDR 1,325.7B	IDR 1,369.91B	IDR 1,447.83B	IDR 1,500.34B	IDR 1,528.68B
Sector average	IDR 302.49B	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B

Valuation	IDR 49,438.93B	IDR 50,111.29B	IDR 51,078.16B	IDR 52,307.06B	IDR 53,901.79B	IDR 55,968.57B
Sector average	IDR 17,136.98B	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B

Stock Price	IDR 8,738.36	IDR 8,857.2	IDR 9,028.1	IDR 9,245.31	IDR 9,527.18	IDR 9,892.48
Sector average	IDR 9,928.98	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17