Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
55.11%
37.86%
26.67%
20.71%
17.06%
14.46%
Sector average
6.4%
2.44%
-9.34%
4.77%
8.76%
4.61%
ROA
20.37%
16.92%
13.99%
12.13%
10.8%
9.69%
Sector average
4.81%
5.32%
4.47%
3.87%
3.53%
3.22%
Amounts in IDR (billions); stock price per share. Values that are missing or fail Equlion's automated data-quality checks are shown as ā-ā. 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 Central Omega Resources Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
49.72%
49.72%
49.72%
49.72%
49.72%
49.72%
Sector average
20.86%
23.88%
23.88%
23.88%
23.88%
23.88%
Net Margin
36.38%
34.86%
34.65%
34.77%
35.16%
35.38%
Total Assets
IDRĀ 3,089.05B
IDRĀ 3,710.35B
IDRĀ 4,237.71B
IDRĀ 4,761.46B
IDRĀ 5,287.24B
IDRĀ 5,810.85B
Sector average
IDRĀ 8,728.64B
IDRĀ 9,495B
IDRĀ 10,120.28B
IDRĀ 10,703.09B
IDRĀ 11,281.15B
IDRĀ 11,857.6B
Net Income
IDRĀ 573.49B
IDRĀ 575.1B
IDRĀ 555.88B
IDRĀ 545.72B
IDRĀ 542.4B
IDRĀ 537.85B
Sector average
IDRĀ 683.66B
IDRĀ 717.42B
IDRĀ 685.04B
IDRĀ 658.22B
IDRĀ 641.96B
IDRĀ 626.69B
Valuation
IDRĀ 3,665.6B
IDRĀ 3,664.46B
IDRĀ 3,700.38B
IDRĀ 3,772.3B
IDRĀ 3,880.49B
IDRĀ 4,029.28B
Sector average
IDRĀ 37,456.44B
IDRĀ 40,168.69B
IDRĀ 42,330.23B
IDRĀ 43,261.81B
IDRĀ 44,010.13B
IDRĀ 45,272.86B
Stock Price
IDRĀ 664.84
IDRĀ 664.64
IDRĀ 671.15
IDRĀ 684.19
IDRĀ 703.82
IDRĀ 730.8
Sector average
IDRĀ 2,912.17
IDRĀ 2,505.95
IDRĀ 2,628.59
IDRĀ 2,670.58
IDRĀ 2,709.24
IDRĀ 2,781.81
PT Central Omega Resources Tbk (DKFT.JK) Financial Forecast | Equlion