PT ITSEC Asia Tbk (CYBR.JK)

Indonesia · Technology · IDR

Key financials

ROE: 36.5%; 2025 (actual)
ROA: 18.81%; 2025 (actual)
Gross Margin: 53.98%; 2025 (actual)
Net Margin: 12.18%; 2025 (actual)
Total Assets: IDR 416,497.63M; 2025 (actual)
Net Income: IDR 64,230.34M; 2025 (actual)
Valuation: IDR 12,105,835.69M; 2025 (actual)
Stock Price: IDR 897.5; 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	36.5%	26.46%	23.13%	20.54%	18.35%	16.54%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	18.81%	16.61%	15.23%	14.15%	13.13%	12.22%
Sector average	3.56%	2.19%	1.91%	1.56%	0.96%	-2.2%
Gross Margin	53.98%	53.98%	53.98%	53.98%

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 ITSEC Asia Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	12.18%	12.17%	12.21%	12.27%	12.33%	12.38%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 416,497.63M	IDR 519,290.68M	IDR 622,873.64M	IDR 734,785.94M	IDR 852,946.06M	IDR 977,837.75M
Sector average	IDR 21,265,889.48M	IDR 22,255,765.04M	IDR 23,425,479.42M	IDR 24,896,581.73M	IDR 26,610,844.13M	IDR 28,694,110.28M

Net Income	IDR 64,230.34M	IDR 77,738.47M	IDR 87,002.2M	IDR 96,074.46M	IDR 104,234.54M	IDR 111,818.01M
Sector average	IDR 690,463.01M	IDR 713,755.79M	IDR 728,933.26M	IDR 809,917.16M	IDR 936,464.46M	IDR 1,069,156.98M

Valuation	IDR 12,105,835.69M	IDR 12,423,270.51M	IDR 12,768,670.13M	IDR 13,154,253.45M	IDR 13,598,943.05M	IDR 14,120,373.69M
Sector average	IDR 28,252,685.69M	IDR 43,700,166.6M	IDR 43,374,046.26M	IDR 45,111,563.5M	IDR 46,907,326.96M	IDR 49,162,608.33M

Stock Price	IDR 897.5	IDR 921.03	IDR 946.64	IDR 975.23	IDR 1,008.2	IDR 1,046.85
Sector average	IDR 2,155.45	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59