PT Niramas Utama Tbk. (JELI.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 29.64%; 2025 (actual)
ROA: 7.26%; 2025 (actual)
Gross Margin: 38.61%; 2025 (actual)
Net Margin: 5.18%; 2025 (actual)
Total Assets: IDR 552,114.46M; 2025 (actual)
Net Income: IDR 39,023M; 2025 (actual)
Valuation: IDR 1,485,924.11M; 2025 (actual)
Stock Price: -

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026	2027	2028	2029	2030
ROE	29.64%	24.32%	23.41%	23.37%	21.74%	18.74%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	7.26%	6.96%	7.61%	8.32%	8.44%	7.98%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%
Gross Margin	38.61%	38.61%	38.61%	38.61%

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 Niramas Utama Tbk.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	5.18%	5.14%	5.27%	5.52%	5.73%	5.81%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 552,114.46M	IDR 599,428.44M	IDR 687,871.14M	IDR 800,299.34M	IDR 908,727.22M	IDR 997,954.84M
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 39,023M	IDR 40,079.19M	IDR 48,993M	IDR 61,882.4M	IDR 72,117.35M	IDR 76,075.94M
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 1,485,924.11M	IDR 1,544,020.62M	IDR 1,601,924.66M	IDR 1,655,341.81M	IDR 1,709,538.98M	IDR 1,775,088.64M
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