PT Nippon Indosari Corpindo Tbk (ROTI.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 11.9%; 2025 (actual)
ROA: 7.1%; 2025 (actual)
Gross Margin: 53.05%; 2025 (actual)
Net Margin: 6.88%; 2025 (actual)
Total Assets: IDR 3,537.71B; 2025 (actual)
Net Income: IDR 258.52B; 2025 (actual)
Valuation: IDR 3,999.98B; 2025 (actual)
Stock Price: IDR 711.45; 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	11.9%	12.38%	13.19%	14.21%	14.11%	12.92%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	7.1%	7.3%	7.97%	8.66%	8.75%	8.25%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

Amounts in IDR (billions); 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 Nippon Indosari Corpindo Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	6.88%	6.86%	6.97%	7.14%	7.28%	7.34%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 3,537.71B	IDR 3,845.86B	IDR 4,344.13B	IDR 4,968.05B	IDR 5,587.21B	IDR 6,128.01B
Sector average	IDR 9,682.13B	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B

Net Income	IDR 258.52B	IDR 269.44B	IDR 326.18B	IDR 403.43B	IDR 461.63B	IDR 483.53B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 3,999.98B	IDR 4,146.58B	IDR 4,292.62B	IDR 4,429.45B	IDR 4,572.46B	IDR 4,747.78B
Sector average	IDR 8,503.64B	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B

Stock Price	IDR 711.45	IDR 737.53	IDR 763.5	IDR 787.84	IDR 813.28	IDR 844.46
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