Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
29.27%
24.35%
19.17%
15.78%
13.41%
11.67%
Sector average
6.4%
2.44%
-9.34%
4.77%
8.76%
4.61%
ROA
28.11%
23.49%
18.63%
15.42%
13.16%
11.48%
Sector average
4.81%
5.32%
4.47%
3.87%
3.53%
3.22%
Amounts in IDR (millions); 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 Cita Mineral Investindo Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
42.46%
42.46%
42.46%
42.46%
42.46%
42.46%
Sector average
20.86%
23.88%
23.88%
23.88%
23.88%
23.88%
Net Margin
89.28%
87.55%
90.09%
92.76%
95.13%
97.17%
Total Assets
IDRĀ 9,127,849.32M
IDRĀ 11,570,494.25M
IDRĀ 13,926,289.66M
IDRĀ 16,235,160.8M
IDRĀ 18,507,037.81M
IDRĀ 20,749,201.41M
Sector average
IDRĀ 8,728,641.67M
IDRĀ 9,495,002.86M
IDRĀ 10,120,284.85M
IDRĀ 10,703,091.5M
IDRĀ 11,281,149.43M
IDRĀ 11,857,599.1M
Net Income
IDRĀ 2,399,116.15M
IDRĀ 2,430,690.99M
IDRĀ 2,374,637.18M
IDRĀ 2,326,008.7M
IDRĀ 2,285,889.88M
IDRĀ 2,253,414.56M
Sector average
IDRĀ 683,662.14M
IDRĀ 717,418.78M
IDRĀ 685,039.06M
IDRĀ 658,221.93M
IDRĀ 641,957.41M
IDRĀ 626,685.58M
Valuation
IDRĀ 16,063,319.09M
IDRĀ 16,048,265.19M
IDRĀ 16,183,401.81M
IDRĀ 16,478,592.12M
IDRĀ 16,944,635.47M
IDRĀ 17,594,351.57M
Sector average
IDRĀ 37,456,436.8M
IDRĀ 40,168,694.17M
IDRĀ 42,330,227.04M
IDRĀ 43,261,805.44M
IDRĀ 44,010,126.6M
IDRĀ 45,272,857.12M
Stock Price
IDRĀ 4,056.02
IDRĀ 4,052.22
IDRĀ 4,086.34
IDRĀ 4,160.88
IDRĀ 4,278.56
IDRĀ 4,442.61
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 Cita Mineral Investindo Tbk (CITA.JK) Financial Forecast | Equlion