PT City Retail Developments Tbk (NIRO.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: -11.1%; 2025 (actual)
ROA: -1.38%; 2025 (actual)
Gross Margin: 49.95%; 2025 (actual)
Net Margin: -13.19%; 2025 (actual)
Total Assets: IDR 14,385,027.99M; 2025 (actual)
Net Income: -IDR 200,110.05M; 2025 (actual)
Valuation: IDR 7,281,229.95M; 2025 (actual)
Stock Price: IDR 328; 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	-11.1%	-2.3%	-4.36%	-1.84%	3.38%	5.89%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	-1.38%	-0.27%	-0.5%	-0.2%	0.36%	0.65%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

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 2025. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT City Retail Developments Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	-13.19%	-2.61%	-4.64%	-1.78%	3.15%	5.61%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 14,385,027.99M	IDR 14,241,017.98M	IDR 14,320,557.71M	IDR 14,608,039.09M	IDR 14,947,891.98M	IDR 15,174,246.41M
Sector average	IDR 11,437,442.46M	IDR 11,930,058.06M	IDR 12,529,835.38M	IDR 13,297,254.61M	IDR 14,006,193.28M	IDR 14,662,438.72M

Net Income	-IDR 200,110.05M	-IDR 38,787.12M	-IDR 70,988M	-IDR 29,002.41M	IDR 53,804.62M	IDR 98,177.17M
Sector average	IDR 302,485.12M	IDR 270,616.97M	IDR 273,138.06M	IDR 306,356.04M	IDR 342,836.18M	IDR 365,161.85M

Valuation	IDR 7,281,229.95M	IDR 8,348,652.83M	IDR 9,740,302.91M	IDR 10,912,749.95M	IDR 11,572,073.4M	IDR 12,015,786.84M
Sector average	IDR 17,136,984.79M	IDR 20,454,397.8M	IDR 21,057,082.04M	IDR 21,666,441.66M	IDR 22,259,500.86M	IDR 22,986,738.42M

Stock Price	IDR 328	IDR 376.08	IDR 438.77	IDR 491.59	IDR 521.29	IDR 541.28
Sector average	IDR 9,928.98	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17