PT Citra Putra Realty Tbk (CLAY.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 32.58%; 2025 (actual)
ROA: 0.91%; 2025 (actual)
Gross Margin: 43.63%; 2025 (actual)
Net Margin: 3.42%; 2025 (actual)
Total Assets: IDR 533,214.19M; 2025 (actual)
Net Income: IDR 4,859.55M; 2025 (actual)
Valuation: IDR 6,013,800M; 2026 (forecast)
Stock Price: IDR 2,340; 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	32.58%	169.75%	88.53%	55.91%	43.42%	34.72%	26.64%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	0.91%	7.39%	8.46%	9.44%	10.1%	10.1%	9.22%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 2026. Projections are model estimates, not investment advice.

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

Gross Margin	43.63%	52.88%	52.88%	52.88%	52.88%	52.88%	52.88%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	3.42%	15.47%	18.35%	19.29%	20.4%	20.99%	20.98%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 533,214.19M	IDR 514,682.06M	IDR 557,320.13M	IDR 658,473.16M	IDR 783,457.99M	IDR 914,186.8M	IDR 1,017,410.81M
Sector average	-	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	IDR 4,685,399.93M

Net Income	IDR 4,859.55M	IDR 38,718.96M	IDR 45,362.69M	IDR 57,370.07M	IDR 72,824.69M	IDR 85,767.49M	IDR 89,094.34M
Sector average	-	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M	IDR 123,665.37M

Valuation	-	IDR 6,013,800M	IDR 6,256,640.18M	IDR 6,491,006.19M	IDR 6,705,449.92M	IDR 6,918,357.24M	IDR 7,183,631.05M
Sector average	-	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	IDR 2,792,712.29M

Stock Price	-	IDR 2,340	IDR 2,434.49	IDR 2,525.68	IDR 2,609.12	IDR 2,691.97	IDR 2,795.19
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82