PT PAM Mineral Tbk (NICL.JK)

Indonesia · Materials · IDR

Key financials

ROE: 41.75%; 2025 (actual)
ROA: 35.82%; 2025 (actual)
Gross Margin: 40.87%; 2025 (actual)
Net Margin: 23.38%; 2025 (actual)
Total Assets: IDR 873,053.95M; 2025 (actual)
Net Income: IDR 344,454.66M; 2025 (actual)
Valuation: IDR 12,607,434.28M; 2025 (actual)
Stock Price: IDR 1,185.51; 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	41.75%	34.62%	24.83%	19.2%	15.51%	13%
Sector average	6.4%	2.44%	-9.34%	4.77%	8.76%	4.61%
ROA	35.82%	31.39%	23.14%	18.17%	14.83%	12.52%
Sector average	4.81%	5.32%	4.47%	3.87%	3.53%	3.22%
Gross Margin	40.87%	40.87%	40.87%	40.87%

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 PAM Mineral Tbk? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	IDR 873,053.95M	IDR 1,191,044.36M	IDR 1,498,552.52M	IDR 1,794,234.49M	IDR 2,077,971.37M	IDR 2,352,629.35M
Sector average	IDR 8,728,641.67M	IDR 9,495,002.86M	IDR 10,120,284.85M	IDR 10,703,091.5M	IDR 11,281,149.43M	IDR 11,857,599.1M

Net Income	IDR 344,454.66M	IDR 323,939.22M	IDR 311,199.97M	IDR 299,169.65M	IDR 287,196.06M	IDR 277,460.96M
Sector average	IDR 683,662.14M	IDR 717,418.78M	IDR 685,039.06M	IDR 658,221.93M	IDR 641,957.41M	IDR 626,685.58M

Valuation	IDR 12,607,434.28M	IDR 12,522,223.66M	IDR 12,570,583.78M	IDR 12,760,755.06M	IDR 13,104,046.97M	IDR 13,606,501.58M
Sector average	IDR 37,456,436.8M	IDR 40,168,694.17M	IDR 42,330,227.04M	IDR 43,261,805.44M	IDR 44,010,126.6M	IDR 45,272,857.12M

Stock Price	IDR 1,185.51	IDR 1,177.49	IDR 1,182.04	IDR 1,199.92	IDR 1,232.2	IDR 1,279.45
Sector average	IDR 2,912.17	IDR 2,505.95	IDR 2,628.59	IDR 2,670.58	IDR 2,709.24	IDR 2,781.81