Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026
2027
2028
2029
2030
Trend
ROE
2.05%
2.08%
2.02%
2.04%
2.12%
2.18%
Sector average
0.16%
-3.01%
0.66%
3.04%
-6.84%
7.24%
ROA
1.66%
1.64%
1.6%
1.61%
1.67%
1.72%
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 ā-ā. 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 Natura City Developments Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
56.45%
56.45%
56.45%
56.45%
56.45%
56.45%
Sector average
48.08%
47.63%
47.63%
47.63%
47.63%
47.63%
Net Margin
12.41%
12.31%
11.75%
11.29%
11.33%
11.65%
Sector average
-7.64%
-45.86%
-50.62%
-53.83%
-53.35%
-53.5%
Total Assets
IDRĀ 1,121,068.11M
IDRĀ 1,144,339.65M
IDRĀ 1,168,022.33M
IDRĀ 1,195,948.11M
IDRĀ 1,224,057.13M
IDRĀ 1,248,486.49M
Sector average
IDRĀ 11,437,442.46M
IDRĀ 11,930,058.06M
IDRĀ 12,529,835.38M
IDRĀ 13,297,254.61M
IDRĀ 14,006,193.28M
IDRĀ 14,662,438.72M
Net Income
IDRĀ 17,988.89M
IDRĀ 18,561.72M
IDRĀ 18,462.6M
IDRĀ 18,983.96M
IDRĀ 20,172M
IDRĀ 21,205.01M
Sector average
IDRĀ 302,485.12M
IDRĀ 270,616.97M
IDRĀ 273,138.06M
IDRĀ 306,356.04M
IDRĀ 342,836.18M
IDRĀ 365,161.85M
Valuation
IDRĀ 2,205,317.1M
IDRĀ 2,234,272.31M
IDRĀ 2,281,595.53M
IDRĀ 2,344,723.6M
IDRĀ 2,420,967.28M
IDRĀ 2,513,795.56M
Sector average
IDRĀ 17,136,984.79M
IDRĀ 20,454,397.8M
IDRĀ 21,057,082.04M
IDRĀ 21,666,441.66M
IDRĀ 22,259,500.86M
IDRĀ 22,986,738.42M
Stock Price
IDRĀ 408
IDRĀ 413.36
IDRĀ 422.11
IDRĀ 433.79
IDRĀ 447.9
IDRĀ 465.07
Sector average
IDRĀ 9,928.98
IDRĀ 5,010.89
IDRĀ 5,151.68
IDRĀ 5,303.52
IDRĀ 5,462.04
IDRĀ 5,654.17
PT Natura City Developments Tbk (CITY.JK) Financial Forecast | Equlion
