PT Citra Nusantara Gemilang Tbk (CGAS.JK)

Indonesia · Energy · IDR

Key financials

ROE: 5.49%; 2025 (actual)
ROA: 3.74%; 2025 (actual)
Gross Margin: 17.41%; 2025 (actual)
Net Margin: 2.32%; 2025 (actual)
Total Assets: IDR 399.45B; 2025 (actual)
Net Income: IDR 14.21B; 2025 (actual)
Valuation: IDR 297.96B; 2026 (forecast)
Stock Price: IDR 168.19; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	5.49%	11.22%	10.05%	9.28%	8.71%	8.22%	7.69%
Sector average	-	2.03%	17.27%	8.53%	4.54%	10.16%	34.9%
ROA	3.74%	6.96%	5.98%	5.71%	5.53%	5.36%	5.13%
Sector average	-	4.5%	3.57%	3.17%	2.94%

Amounts in IDR (billions); 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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Citra Nusantara Gemilang Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	17.41%	18.94%	18.94%	18.94%	18.94%	18.94%	18.94%
Sector average	-	23.78%	23.78%	23.78%	23.78%	23.78%	22.46%

Net Margin	2.32%	3.29%	3.09%	3.1%	3.14%	3.17%	3.16%
Sector average	-	6.49%	5.66%	5.72%	6.09%	6.29%	9.07%

Total Assets	IDR 399.45B	IDR 459.99B	IDR 489.85B	IDR 520.29B	IDR 551.62B	IDR 584.61B	IDR 617.4B
Sector average	-	IDR 2,494.55B	IDR 2,721.78B	IDR 2,952.46B	IDR 3,188.42B	IDR 3,429.67B	IDR 2,411.28B

Net Income	IDR 14.21B	IDR 29.89B	IDR 28.39B	IDR 28.85B	IDR 29.62B	IDR 30.46B	IDR 30.83B
Sector average	-	IDR 218.39B	IDR 213.37B	IDR 215.83B	IDR 220.26B	IDR 224.01B	IDR 242.28B

Valuation	-	IDR 297.96B	IDR 300.89B	IDR 305.86B	IDR 312.93B	IDR 322.34B	IDR 334.7B
Sector average	-	IDR 68,749.85B	IDR 70,073.05B	IDR 71,886.17B	IDR 74,118.66B	IDR 76,917.54B	IDR 8,453.29B

Stock Price	-	IDR 168.19	IDR 169.85	IDR 172.66	IDR 176.65	IDR 181.96	IDR 188.93
Sector average	-	IDR 2,500.43	IDR 2,541	IDR 2,595.61	IDR 2,661.25	IDR 2,748.14	IDR 2,798.31