PT Pantai Indah Kapuk Dua Tbk (PANI.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 4.85%; 2025 (actual)
ROA: 2.36%; 2025 (actual)
Gross Margin: 60.09%; 2025 (actual)
Net Margin: 26.58%; 2025 (actual)
Total Assets: IDR 50,584.51B; 2025 (actual)
Net Income: IDR 1,147.32B; 2025 (actual)
Valuation: IDR 229,020.43B; 2025 (actual)
Stock Price: IDR 12,590.8; 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	4.85%	4.18%	4.31%	4.38%	4.35%	4.24%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	2.36%	2.27%	2.34%	2.34%	2.31%	2.27%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

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 Pantai Indah Kapuk Dua Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	26.58%	27.01%	26.52%	26.25%	26.14%	26.06%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 50,584.51B	IDR 51,600.17B	IDR 55,063.44B	IDR 58,187.67B	IDR 60,641.86B	IDR 62,663.1B
Sector average	IDR 11,437.44B	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B

Net Income	IDR 1,147.32B	IDR 1,158.54B	IDR 1,248.3B	IDR 1,324.51B	IDR 1,372.35B	IDR 1,398.74B
Sector average	IDR 302.49B	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B

Valuation	IDR 229,020.43B	IDR 232,760.62B	IDR 237,311.46B	IDR 243,024.06B	IDR 250,438.8B	IDR 260,041.49B
Sector average	IDR 17,136.98B	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B

Stock Price	IDR 12,590.8	IDR 12,796.43	IDR 13,046.62	IDR 13,360.68	IDR 13,768.32	IDR 14,296.24
Sector average	IDR 9,928.98	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17