Reported figures and Equlion model projections for the next 5 years.
Metric
2025 (actual)
2026 (forecast)
2027
2028
2029
2030
2031
Trend
ROE
2.02%
-6.1%
-8.77%
-9.53%
-9.61%
-10.33%
-12.38%
Sector average
-
7.14%
-2.79%
68.2%
32.25%
9.01%
4.02%
ROA
0.41%
-1.17%
-1.48%
-1.43%
-1.28%
-1.18%
-1.2%
Sector average
-
2.19%
1.91%
1.56%
0.96%
-2.2%
8.64%
Amounts in IDR (billions); 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 2026. Projections are model estimates, not investment advice.
Want the full financial forecast report for PT NFC Indonesia Tbk? It covers the balance sheet, income statement and Equlion model projections.
Gross Margin
3.44%
4.29%
4.29%
4.29%
4.29%
4.29%
4.29%
Sector average
-
35.16%
35.16%
35.16%
35.16%
35.16%
26.79%
Net Margin
0.14%
-0.74%
-0.88%
-0.85%
-0.72%
-0.62%
-0.62%
Sector average
-
-17.26%
-15.11%
-15.36%
-15.47%
-16.27%
-48.21%
Total Assets
IDRĀ 1,376.21B
IDRĀ 1,451.21B
IDRĀ 1,527.96B
IDRĀ 1,537.71B
IDRĀ 1,597.22B
IDRĀ 1,704.91B
IDRĀ 1,765.6B
Sector average
-
IDRĀ 22,255.77B
IDRĀ 23,425.48B
IDRĀ 24,896.58B
IDRĀ 26,610.84B
IDRĀ 28,694.11B
IDRĀ 31,582.82B
Net Income
IDRĀ 5.65B
-IDRĀ 16.61B
-IDRĀ 22.04B
-IDRĀ 21.87B
-IDRĀ 20.03B
-IDRĀ 19.5B
-IDRĀ 20.86B
Sector average
-
IDRĀ 713.76B
IDRĀ 728.93B
IDRĀ 809.92B
IDRĀ 936.46B
IDRĀ 1,069.16B
IDRĀ 889.05B
Valuation
-
IDRĀ 1,159.22B
IDRĀ 1,538.19B
IDRĀ 1,526.34B
IDRĀ 1,398.22B
IDRĀ 1,360.73B
IDRĀ 1,455.83B
Sector average
-
IDRĀ 43,700.17B
IDRĀ 43,374.05B
IDRĀ 45,111.56B
IDRĀ 46,907.33B
IDRĀ 49,162.61B
IDRĀ 33,912.54B
Stock Price
-
IDRĀ 1,750
IDRĀ 2,322.1
IDRĀ 2,304.22
IDRĀ 2,110.8
IDRĀ 2,054.2
IDRĀ 2,197.76
Sector average
-
IDRĀ 1,743.52
IDRĀ 1,819.2
IDRĀ 1,888.26
IDRĀ 1,953.11
IDRĀ 2,037.59
IDRĀ 1,470.8
PT NFC Indonesia Tbk (NFCX.JK) Financial Forecast | Equlion