PT Nusantara Sawit Sejahtera Tbk (NSSS.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 39.2%; 2025 (actual)
ROA: 16.34%; 2025 (actual)
Gross Margin: 54.34%; 2025 (actual)
Net Margin: 32.17%; 2025 (actual)
Total Assets: IDR 4,202,376M; 2025 (actual)
Net Income: IDR 647,824M; 2025 (actual)
Valuation: IDR 21,835,987.5M; 2025 (actual)
Stock Price: IDR 917.42; 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	39.2%	30.83%	28.72%	26.9%	23.93%	20.14%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	16.34%	15.47%	16.29%	16.72%	16.01%	14.31%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Nusantara Sawit Sejahtera Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	32.17%	32.85%	33.48%	34.32%	35.02%	35.29%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 4,202,376M	IDR 4,943,985.03M	IDR 5,954,850.32M	IDR 7,189,625.91M	IDR 8,546,674.41M	IDR 9,901,772.35M
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 647,824M	IDR 707,271.46M	IDR 887,865.63M	IDR 1,099,089.21M	IDR 1,259,705.09M	IDR 1,319,985.77M
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 21,835,987.5M	IDR 22,671,623M	IDR 23,473,397.99M	IDR 24,224,406.83M	IDR 25,007,141.76M	IDR 25,966,002.32M
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

Stock Price	IDR 917.42	IDR 952.53	IDR 986.21	IDR 1,017.77	IDR 1,050.65	IDR 1,090.94
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