PT Trimegah Bangun Persada Tbk (NCKL.JK)

Indonesia · Materials · IDR

Key financials

ROE: 25.9%; 2025 (actual)
ROA: 15.7%; 2025 (actual)
Gross Margin: 32.7%; 2025 (actual)
Net Margin: 30.21%; 2025 (actual)
Total Assets: IDR 61,770.1B; 2025 (actual)
Net Income: IDR 8,951.52B; 2025 (actual)
Valuation: IDR 67,198.89B; 2025 (actual)
Stock Price: IDR 1,066.85; 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	25.9%	22.3%	17.51%	14.42%	12.35%	10.76%
Sector average	6.4%	2.44%	-9.34%	4.77%	8.76%	4.61%
ROA	15.7%	14.43%	12.04%	10.46%	9.32%	8.38%
Sector average	4.81%	5.32%	4.47%	3.87%	3.53%	3.22%

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 Trimegah Bangun Persada Tbk? It covers the balance sheet, income statement and Equlion model projections.

Total Assets	IDR 61,770.1B	IDR 72,724.8B	IDR 81,403.63B	IDR 89,812.14B	IDR 98,175.42B	IDR 106,376.88B
Sector average	IDR 8,728.64B	IDR 9,495B	IDR 10,120.28B	IDR 10,703.09B	IDR 11,281.15B	IDR 11,857.6B

Net Income	IDR 8,951.52B	IDR 9,702.13B	IDR 9,278.85B	IDR 8,953.06B	IDR 8,763.36B	IDR 8,569.26B
Sector average	IDR 683.66B	IDR 717.42B	IDR 685.04B	IDR 658.22B	IDR 641.96B	IDR 626.69B

Valuation	IDR 67,198.89B	IDR 66,898.2B	IDR 67,330.59B	IDR 68,501.09B	IDR 70,400.73B	IDR 73,100.14B
Sector average	IDR 37,456.44B	IDR 40,168.69B	IDR 42,330.23B	IDR 43,261.81B	IDR 44,010.13B	IDR 45,272.86B

Stock Price	IDR 1,066.85	IDR 1,062.08	IDR 1,068.95	IDR 1,087.53	IDR 1,117.69	IDR 1,160.54
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