PT Cisarua Mountain Dairy Tbk (CMRY.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 30.03%; 2025 (actual)
ROA: 24.01%; 2025 (actual)
Gross Margin: 59.73%; 2025 (actual)
Net Margin: 18.96%; 2025 (actual)
Total Assets: IDR 8,741,150M; 2025 (actual)
Net Income: IDR 2,032,840M; 2025 (actual)
Valuation: IDR 42,958,637.19M; 2025 (actual)
Stock Price: IDR 5,414.03; 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	30.03%	27.73%	26.45%	24.76%	22.05%	18.69%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	24.01%	22.03%	21.47%	20.25%	18.27%	15.8%
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 Cisarua Mountain Dairy Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	18.96%	18.86%	18.59%	18.42%	18.32%	18.29%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 8,741,150M	IDR 11,081,577.16M	IDR 14,384,561.85M	IDR 18,285,703.83M	IDR 22,433,974.04M	IDR 26,441,335.24M
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 2,032,840M	IDR 2,183,868.38M	IDR 2,733,760.59M	IDR 3,307,271.18M	IDR 3,720,038.88M	IDR 3,860,693.76M
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 42,958,637.19M	IDR 44,498,824.13M	IDR 45,955,524.92M	IDR 47,348,460.89M	IDR 48,848,947.33M	IDR 50,721,985.41M
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 5,414.03	IDR 5,608.14	IDR 5,791.73	IDR 5,967.28	IDR 6,156.38	IDR 6,392.44
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