PT Ulima Nitra Tbk (UNIQ.JK)

Indonesia · Energy · IDR

Key financials

ROE: 8.14%; 2025 (actual)
ROA: 5.12%; 2025 (actual)
Gross Margin: 17.66%; 2025 (actual)
Net Margin: 6.58%; 2025 (actual)
Total Assets: IDR 742,863.09M; 2025 (actual)
Net Income: IDR 37,677.48M; 2025 (actual)
Valuation: IDR 1,117,477.95M; 2026 (forecast)
Stock Price: IDR 356; 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	8.14%	5.62%	5.71%	5.51%	5.41%	5.32%	5.11%
Sector average	-	2.03%	17.27%	8.53%	4.54%	10.16%	34.9%
ROA	5.12%	3.73%	3.92%	3.84%	3.83%	3.82%	3.71%
Sector average	-	4.5%	3.57%	3.17%	2.94%	2.72%	2.14%
Gross Margin

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Ulima Nitra Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	6.58%	5.44%	5.67%	5.71%	5.85%	5.95%	5.93%
Sector average	-	6.49%	5.66%	5.72%	6.09%	6.29%	9.07%

Total Assets	IDR 742,863.09M	IDR 717,580.95M	IDR 747,545.87M	IDR 778,171.46M	IDR 810,010.74M	IDR 843,664.29M	IDR 877,210.36M
Sector average	-	IDR 2,494,551.68M	IDR 2,721,777.99M	IDR 2,952,455.19M	IDR 3,188,422.46M	IDR 3,429,670.73M	IDR 2,411,277.85M

Net Income	IDR 37,677.48M	IDR 27,260.04M	IDR 28,739.02M	IDR 29,306.96M	IDR 30,424.85M	IDR 31,544.23M	IDR 31,921.14M
Sector average	-	IDR 218,387.93M	IDR 213,373.77M	IDR 215,830.34M	IDR 220,263.47M	IDR 224,005.49M	IDR 242,275.21M

Valuation	-	IDR 1,117,477.95M	IDR 1,130,068.62M	IDR 1,150,138.38M	IDR 1,177,325.34M	IDR 1,212,688.23M	IDR 1,259,186.9M
Sector average	-	IDR 68,749,850.91M	IDR 70,073,045.58M	IDR 71,886,170.26M	IDR 74,118,657.08M	IDR 76,917,536.98M	IDR 8,453,292.77M

Stock Price	-	IDR 356	IDR 360.01	IDR 366.4	IDR 375.07	IDR 386.33	IDR 401.14
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