PT Lima Dua Lima Tiga Tbk (LUCY.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: -98.91%; 2025 (actual)
ROA: -39.44%; 2025 (actual)
Gross Margin: 55.47%; 2025 (actual)
Net Margin: -52.37%; 2025 (actual)
Total Assets: IDR 83,384.22M; 2025 (actual)
Net Income: -IDR 43,208.29M; 2025 (actual)
Valuation: IDR 802,830.16M; 2025 (actual)
Stock Price: IDR 530; 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	-98.91%	-	108.87%	57.82%	39.42%	29.16%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	-39.44%	-54.53%	-65.87%	-71.75%	-73.97%	-74.16%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Lima Dua Lima Tiga Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	-52.37%	-50.62%	-50.57%	-50.2%	-49.88%	-49.73%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 83,384.22M	IDR 66,203.5M	IDR 68,998.68M	IDR 74,195.52M	IDR 77,833.77M	IDR 79,355.29M
Sector average	IDR 9,682,133.05M	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

Net Income	-IDR 43,208.29M	-IDR 40,788.59M	-IDR 44,526.95M	-IDR 51,370.79M	-IDR 56,229.16M	-IDR 58,288.28M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 802,830.16M	IDR 757,870.97M	IDR 827,331.39M	IDR 954,493.19M	IDR 1,044,764.02M	IDR 1,083,023.49M
Sector average	IDR 8,503,642.58M	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

Stock Price	IDR 530	IDR 500.32	IDR 546.17	IDR 630.12	IDR 689.72	IDR 714.97
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15