PT Raharja Energi Cepu Tbk (RATU.JK)

Indonesia · Energy · IDR

Key financials

ROE: 39.99%; 2025 (actual)
ROA: 23.69%; 2025 (actual)
Gross Margin: 48.84%; 2025 (actual)
Net Margin: 30.95%; 2025 (actual)
Total Assets: IDR 76,019.5K; 2025 (actual)
Net Income: IDR 15,264.75K; 2025 (actual)
Valuation: IDR 26,490,984,098.65K; 2026 (forecast)
Stock Price: IDR 9,757.08; 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	39.99%	45.2%	29.35%	23.07%	19.57%	16.96%	14.54%
Sector average	-	2.03%	17.27%	8.53%	4.54%	10.16%	34.9%
ROA	23.69%	15.54%	8.07%	7.59%	7.38%	7.13%	6.67%
Sector average	-	4.5%	3.57%	3.17%	2.94%

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 Raharja Energi Cepu Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	48.84%	56.03%	56.03%	56.03%	56.03%	56.03%	56.03%
Sector average	-	23.78%	23.78%	23.78%	23.78%	23.78%	22.46%

Net Margin	30.95%	43.21%	34.81%	35.02%	36.26%	36.96%	36.54%
Sector average	-	6.49%	5.66%	5.72%	6.09%	6.29%	9.07%

Total Assets	IDR 76,019.5K	IDR 231,798.02K	IDR 251,499.69K	IDR 271,579.68K	IDR 292,647.65K	IDR 314,651.99K	IDR 336,644.49K
Sector average	-	IDR 2,494,551,682.18K	IDR 2,721,777,989.42K	IDR 2,952,455,189.24K	IDR 3,188,422,458.33K	IDR 3,429,670,734.76K	IDR 2,411,277,854.62K

Net Income	IDR 15,264.75K	IDR 23,910.4K	IDR 19,491.38K	IDR 19,853.79K	IDR 20,825.34K	IDR 21,642.5K	IDR 21,713.76K
Sector average	-	IDR 218,387,930.76K	IDR 213,373,769.44K	IDR 215,830,336.33K	IDR 220,263,471.91K	IDR 224,005,494.52K	IDR 242,275,212.62K

Valuation	-	IDR 26,490,984,098.65K	IDR 26,794,127,299.34K	IDR 27,276,472,043.95K	IDR 27,909,790,610.52K	IDR 28,732,161,514.07K	IDR 29,833,852,247.54K
Sector average	-	IDR 68,749,850,913.65K	IDR 70,073,045,575.47K	IDR 71,886,170,264.06K	IDR 74,118,657,080.87K	IDR 76,917,536,978.35K	IDR 8,453,292,770.78K

Stock Price	-	IDR 9,757.08	IDR 9,868.73	IDR 10,046.38	IDR 10,279.65	IDR 10,582.54	IDR 10,988.31
Sector average	-	IDR 2,500.43	IDR 2,541	IDR 2,595.61	IDR 2,661.25	IDR 2,748.14	IDR 2,798.31