PT Wilmar Cahaya Indonesia Tbk. (CEKA.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 9.92%; 2025 (actual)
ROA: 7.99%; 2025 (actual)
Gross Margin: 4.6%; 2025 (actual)
Net Margin: 2%; 2025 (actual)
Total Assets: IDR 2,486,504.04M; 2025 (actual)
Net Income: IDR 194,596.33M; 2025 (actual)
Valuation: IDR 1,349,929.51M; 2025 (actual)
Stock Price: IDR 2,268.79; 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	9.92%	9.62%	10.13%	10.86%	10.87%	10.15%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	7.99%	7.85%	8.28%	8.76%	8.7%	8.17%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Wilmar Cahaya Indonesia Tbk.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	2%	2.06%	2.04%	2.02%	2%	2%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 2,486,504.04M	IDR 2,697,013.82M	IDR 3,017,590.65M	IDR 3,414,154.29M	IDR 3,811,492.84M	IDR 4,167,697.31M
Sector average	IDR 9,682,133.05M	IDR 10,447,620.65M	IDR 11,756,968.97M	IDR 13,469,719.98M	IDR 15,191,179.31M	IDR 16,631,975.15M

Net Income	IDR 194,596.33M	IDR 203,438.04M	IDR 236,505.1M	IDR 281,650.06M	IDR 314,223.13M	IDR 325,991.38M
Sector average	IDR 570,601.72M	IDR 607,510.45M	IDR 740,971.99M	IDR 916,623.89M	IDR 1,057,647.74M	IDR 1,115,133.99M

Valuation	IDR 1,349,929.51M	IDR 1,392,409.34M	IDR 1,436,234.56M	IDR 1,479,038.59M	IDR 1,525,876.66M	IDR 1,584,384.06M
Sector average	IDR 8,503,642.58M	IDR 9,762,101.26M	IDR 10,147,078.35M	IDR 10,524,514.48M	IDR 10,856,315.09M	IDR 11,231,755.16M

Stock Price	IDR 2,268.79	IDR 2,340.18	IDR 2,413.84	IDR 2,485.78	IDR 2,564.5	IDR 2,662.83
Sector average	IDR 1,810.5	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15