PT Bukit Uluwatu Villa Tbk (BUVA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 5.84%; 2025 (actual)
ROA: 4.2%; 2025 (actual)
Gross Margin: 70.03%; 2025 (actual)
Net Margin: 26.41%; 2025 (actual)
Total Assets: IDR 2,609,962.41M; 2025 (actual)
Net Income: IDR 99,192.11M; 2025 (actual)
Valuation: IDR 38,675,184.89M; 2025 (actual)
Stock Price: IDR 1,390; 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	5.84%	5.45%	6.18%	7.01%	7.45%	7.31%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	4.2%	4.3%	4.92%	5.62%	6.03%	5.97%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

Amounts in IDR (millions); 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 Bukit Uluwatu Villa Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	26.41%	28.79%	29.29%	30.36%	31.42%	31.9%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 2,609,962.41M	IDR 2,730,312.27M	IDR 2,885,225.1M	IDR 3,070,946.48M	IDR 3,275,466.13M	IDR 3,482,877.38M
Sector average	IDR 9,682,133.05M	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M

Net Income	IDR 99,192.11M	IDR 114,915.24M	IDR 138,180.14M	IDR 167,385.65M	IDR 191,285.34M	IDR 201,856.07M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 38,675,184.89M	IDR 40,058,010.31M	IDR 41,441,207.83M	IDR 42,777,530.32M	IDR 44,179,060.01M	IDR 45,873,038.41M
Sector average	IDR 8,503,642.58M	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M

Stock Price	IDR 1,390	IDR 1,439.7	IDR 1,489.41	IDR 1,537.44	IDR 1,587.81	IDR 1,648.69
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15