PT Esta Indonesia Tbk (NEST.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 6.34%; 2025 (actual)
ROA: 5.17%; 2025 (actual)
Gross Margin: 6.37%; 2025 (actual)
Net Margin: 6.36%; 2025 (actual)
Total Assets: IDR 416,110,994.18K; 2025 (actual)
Net Income: IDR 22,943,852.23K; 2025 (actual)
Valuation: IDR 1,422,925K; 2026 (forecast)
Stock Price: IDR 346; 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	6.34%	8.92%	8.58%	9.23%	9.82%	10.01%	9.4%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	5.17%	7.92%	7.67%	8.19%	8.37%	8.25%	7.93%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (thousands); 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 Esta Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	6.37%	6.42%	6.42%	6.42%	6.42%	6.42%	6.42%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	6.36%	6.47%	6.44%	6.23%	6.07%	5.96%	5.93%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 416,110,994.18K	IDR 426,879,216.34K	IDR 462,194,122.13K	IDR 516,879,306.99K	IDR 603,193,056.16K	IDR 677,518,770.96K	IDR 700,511,258.22K
Sector average	-	IDR 10,447,620,652.45K	IDR 11,756,968,967.94K	IDR 13,469,719,976.68K	IDR 15,191,179,313.21K	IDR 16,631,975,153.81K	IDR 4,685,399,931.21K

Net Income	IDR 22,943,852.23K	IDR 33,374,704.05K	IDR 34,096,500.05K	IDR 40,089,697.05K	IDR 46,898,213.24K	IDR 52,807,623.67K	IDR 54,644,956.73K
Sector average	-	IDR 607,510,451.56K	IDR 740,971,985.06K	IDR 916,623,887.84K	IDR 1,057,647,738.45K	IDR 1,115,133,989.95K	IDR 123,665,373.69K

Valuation	-	IDR 1,422,925K	IDR 1,467,696.27K	IDR 1,513,047.99K	IDR 1,558,734.9K	IDR 1,607,837.17K	IDR 1,669,487.23K
Sector average	-	IDR 9,762,101,263.05K	IDR 10,147,078,346.97K	IDR 10,524,514,478.72K	IDR 10,856,315,085.03K	IDR 11,231,755,162.59K	IDR 2,792,712,293.47K

Stock Price	-	IDR 346	IDR 356.89	IDR 367.91	IDR 379.02	IDR 390.96	IDR 405.95
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