PT Nusa Raya Cipta Tbk (NRCA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 13.65%; 2025 (actual)
ROA: 6.65%; 2025 (actual)
Gross Margin: 11.05%; 2025 (actual)
Net Margin: 4.86%; 2025 (actual)
Total Assets: IDR 2,904,741,471.99K; 2025 (actual)
Net Income: IDR 175,524,376.07K; 2025 (actual)
Valuation: IDR 3,482,811,593.66K; 2026 (forecast)
Stock Price: IDR 1,395.21; 2026 (forecast)

Historical & projected performance

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

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	13.65%	14.55%	13.91%	14.9%	15.61%	15.4%	13.81%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	6.65%	6.85%	6.76%	7.41%	7.74%	7.7%	7.16%
Sector average	-	3.23%	3.22%	3.28%	3.21%

Amounts in IDR (thousands); 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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Nusa Raya Cipta Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	11.05%	11.62%	11.62%	11.62%	11.62%	11.62%	11.62%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	4.86%	5.31%	5.27%	5.31%	5.37%	5.4%	5.39%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 2,904,741,471.99K	IDR 2,884,396,537.85K	IDR 3,127,401,858.39K	IDR 3,661,525,517.83K	IDR 4,283,665,461.17K	IDR 4,905,346,290.33K	IDR 5,355,927,085.27K
Sector average	-	IDR 10,447,620,652.45K	IDR 11,756,968,967.94K	IDR 13,469,719,976.68K	IDR 15,191,179,313.21K	IDR 16,631,975,153.81K	IDR 4,685,399,931.21K

Net Income	IDR 175,524,376.07K	IDR 198,347,578.24K	IDR 203,264,042.84K	IDR 251,660,783.76K	IDR 307,314,059.4K	IDR 353,969,291.54K	IDR 367,279,050.58K
Sector average	-	IDR 607,510,451.56K	IDR 740,971,985.06K	IDR 916,623,887.84K	IDR 1,057,647,738.45K	IDR 1,115,133,989.95K	IDR 123,665,373.69K

Valuation	-	IDR 3,482,811,593.66K	IDR 3,611,248,448.4K	IDR 3,735,569,007.58K	IDR 3,853,951,369.31K	IDR 3,976,033,989.07K	IDR 4,128,488,923.57K
Sector average	-	IDR 9,762,101,263.05K	IDR 10,147,078,346.97K	IDR 10,524,514,478.72K	IDR 10,856,315,085.03K	IDR 11,231,755,162.59K	IDR 2,792,712,293.47K

Stock Price	-	IDR 1,395.21	IDR 1,446.66	IDR 1,496.47	IDR 1,543.89	IDR 1,592.8	IDR 1,653.87
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82