PT Indo Tambangraya Megah Tbk (ITMG.JK)

Indonesia · Energy · IDR

Key financials

ROE: 9.98%; 2025 (actual)
ROA: 7.94%; 2025 (actual)
Gross Margin: 25.67%; 2025 (actual)
Net Margin: 10.15%; 2025 (actual)
Total Assets: IDR 2,406.06M; 2025 (actual)
Net Income: IDR 190.94M; 2025 (actual)
Valuation: IDR 23,181,349.12M; 2026 (forecast)
Stock Price: IDR 21,022.35; 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	9.98%	11.64%	11.09%	10.1%	9.29%	8.65%	8.05%
Sector average	-	2.03%	17.27%	8.53%	4.54%	10.16%	34.9%
ROA	7.94%	9.17%	8.82%	8.18%	7.65%	7.21%	6.79%
Sector average	-	4.5%	3.57%	3.17%	2.94%

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 Indo Tambangraya Megah Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	25.67%	26.27%	26.27%	26.27%	26.27%	26.27%	26.27%
Sector average	-	23.78%	23.78%	23.78%	23.78%	23.78%	22.46%

Net Margin	10.15%	10.49%	10.46%	10.46%	10.47%	10.45%	10.43%
Sector average	-	6.49%	5.66%	5.72%	6.09%	6.29%	9.07%

Total Assets	IDR 2,406.06M	IDR 2,416.72M	IDR 2,644.72M	IDR 2,875.84M	IDR 3,110.47M	IDR 3,352.02M	IDR 3,594.48M
Sector average	-	IDR 2,494,551.68M	IDR 2,721,777.99M	IDR 2,952,455.19M	IDR 3,188,422.46M	IDR 3,429,670.73M	IDR 2,411,277.85M

Net Income	IDR 190.94M	IDR 221.06M	IDR 223.1M	IDR 225.84M	IDR 228.97M	IDR 233.11M	IDR 235.97M
Sector average	-	IDR 218,387.93M	IDR 213,373.77M	IDR 215,830.34M	IDR 220,263.47M	IDR 224,005.49M	IDR 242,275.21M

Valuation	-	IDR 23,181,349.12M	IDR 23,369,426.05M	IDR 23,721,334.76M	IDR 24,254,245.93M	IDR 24,983,230.2M	IDR 25,941,173.9M
Sector average	-	IDR 68,749,850.91M	IDR 70,073,045.58M	IDR 71,886,170.26M	IDR 74,118,657.08M	IDR 76,917,536.98M	IDR 8,453,292.77M

Stock Price	-	IDR 21,022.35	IDR 21,192.91	IDR 21,512.04	IDR 21,995.32	IDR 22,656.41	IDR 23,525.14
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