PT Caturkarda Depo Bangunan Tbk (DEPO.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 5.78%; 2025 (actual)
ROA: 3.39%; 2025 (actual)
Gross Margin: 20.32%; 2025 (actual)
Net Margin: 2.68%; 2025 (actual)
Total Assets: IDR 2,267,017,872.88K; 2025 (actual)
Net Income: IDR 77,016,745.56K; 2025 (actual)
Valuation: IDR 1,755,664,498K; 2025 (actual)
Stock Price: IDR 258.57; 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	5.78%	5.59%	6.2%	6.94%	7.41%	7.23%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	3.39%	3.38%	3.75%	4.11%	4.34%	4.28%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

Amounts in IDR (thousands); 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 Caturkarda Depo Bangunan Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	2.68%	2.7%	2.68%	2.73%	2.79%	2.82%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 2,267,017,872.88K	IDR 2,347,885,999.17K	IDR 2,546,843,023.58K	IDR 2,793,871,993.45K	IDR 3,013,340,198.49K	IDR 3,169,463,596.86K
Sector average	IDR 9,682,133,048.02K	IDR 10,447,620,652.45K	IDR 11,756,968,967.94K	IDR 13,469,719,976.68K	IDR 15,191,179,313.21K	IDR 16,631,975,153.81K

Net Income	IDR 77,016,745.56K	IDR 78,018,550.77K	IDR 91,880,827.07K	IDR 109,793,980.32K	IDR 126,016,771.01K	IDR 132,336,617.82K
Sector average	IDR 570,601,722.75K	IDR 607,510,451.56K	IDR 740,971,985.06K	IDR 916,623,887.84K	IDR 1,057,647,738.45K	IDR 1,115,133,989.95K

Valuation	IDR 1,755,664,498K	IDR 1,815,719,355.66K	IDR 1,877,119,011.15K	IDR 1,937,574,862.92K	IDR 2,000,453,957.75K	IDR 2,077,158,301.31K
Sector average	IDR 8,503,642,583.87K	IDR 9,762,101,263.05K	IDR 10,147,078,346.97K	IDR 10,524,514,478.72K	IDR 10,856,315,085.03K	IDR 11,231,755,162.59K

Stock Price	IDR 258.57	IDR 267.41	IDR 276.45	IDR 285.36	IDR 294.62	IDR 305.91
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