1. Indonesia Stocks

  2. •

    Industrial services

  3. •

    Engineering & construction
PT Nusa Raya Cipta Tbk

PT Nusa Raya Cipta Tbk

IIDX:NRCA
468.00
IDR
+12.00
(+2.63%)
77.27EPS
5.20P/E
1.00TMarket Cap
PT Nusa Raya Cipta Tbk
IDX:NRCA
(Indonesia Stock Exchange)

Recent

price

468.00

P/E

ratio

5.20

div

yld

- -

ROIC.AI

2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
816.24
3,360.4
1,335.44
1,448.28
1,013.87
886.06
1,006.16
1,072.01
862.92
690.8
1,018.75
1,197.94
1,395.13
1,471.94
1,453.85
Revenue per Share
37.04
209.93
112.29
79.77
41.39
62.84
48.31
41.42
22.81
21.37
30.89
41.17
33.76
71.52
77.27
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
250.4
28
30.16
16.38
30
40
30
25
15
15
42
29
21.81
- -
Dividend per Share
108.12
316.73
396.55
443.57
466.03
492.59
494.79
500.08
477.09
482.85
498
495.74
497.33
564.32
544.71
Book Value per Share
108.12
316.73
396.55
443.57
466.03
492.59
494.79
500.08
477.09
482.85
498
495.74
497.33
564.32
544.71
Tangible Book Value per Share
2,480
895
2,480
2,486
2,442
2,442
2,442
2,442
2,417
2,417
2,417
2,417
2,417
2,454
2,485
Basic Weighted Avg Shares
2,024,284
3,006,110
3,311,885
3,600,624
2,476,349
2,163,685
2,456,969
2,617,754
2,085,740
1,669,713
2,462,408
2,895,507
3,372,465
3,612,212
3,612,632
Sales/Revenue/Turnover
6.46
4.29
4.67
4.22
4.78
4.55
4.96
5.49
5.81
6.89
6.47
6.76
7.4
6.74
6.86
Operating Margin (%)
8,005
17,021
21,347
22,241
11,968
8,126
8,204
8,994
8,305
8,441
7,974
10,258
10,910
11,525
11,791
Depreciation Expense
91,863
187,800
278,482
198,307
101,091
153,444
117,969
101,155
55,123
51,648
74,670
99,509
81,602
175,524
192,010
Net Income, GAAP
40.96
30.92
1.07
- -
- -
13.76
1.56
- -
- -
- -
0.45
0.1
0.53
0.06
0.06
Effective Tax Rate (%)
4.54
6.25
8.41
5.51
4.08
7.09
4.8
3.86
2.64
3.09
3.03
3.44
2.42
4.86
5.31
Profit Margin (%)
203,010
511,596
539,194
688,602
749,421
959,858
1,025,579
1,065,977
1,018,723
1,043,320
1,086,760
1,076,857
979,251
1,126,705
1,080,421
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
LT Debt
268,156
785,501
983,433
1,086,633
1,141,660
1,202,857
1,208,237
1,221,165
1,153,155
1,167,089
1,203,711
1,198,248
1,204,356
1,366,580
1,359,730
Total Equity
- -
25.88
22.32
17.74
12.72
15.86
13.23
13.64
10.45
10.89
13.33
15.48
16.41
20.91
21.81
Return on Invested Capital (%)
- -
35.1
31.49
19.17
9.08
13.09
9.76
8.25
5.23
5.36
7.09
8.11
7.03
12.64
13.74
Return on Capital (%)
- -
35.65
31.49
19.16
9.07
13.09
9.79
8.33
4.64
4.45
6.3
8.29
6.79
13.65
14.82
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
321,060
347,073
325,647
LT Borrowings
- -
- -
- -
LT Finance Leases
- -
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
2,422
2,496
2,496
Market Capitalization
3,692,989
1,397,905
1,003,496

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,539,498
2,538,214
2,466,575
Cash, Cash Equivalents & STI
650,345
672,552
586,080
Accounts Receivable, Net
1,595,238
1,571,171
1,662,444
Inventories
782
773
788
Total Current Liabilities
1,412,793
1,391,018
1,386,155
Payables & Accruals
- -
- -
- -
ST Debt
321,060
347,073
325,647
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
2.42%
3.58%
13.47%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
8.85%
33.73%
115.1%
Sales/Revenue/Turnover
2.46%
13.74%
7.11%
Total Cash Common Dividend
- -
- -
-23.64%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
715,012
891,382
927,943
838,128
3,372,465
2025
889,523
814,924
950,776
956,989
3,612,212
2026
837,777
867,090
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
11.9
12.77
10.38
-1.29
33.76
2025
17.34
14.19
32.57
7.68
71.52
2026
15.98
21.27
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
29
2025
- -
- -
- -
- -
21.81
2026
- -
- -
- -
- -
- -
Similar Companies
Larsen & Toubro Limited (NSE:LT)
Engineers India Limited (NSE:ENGINERSIN)
Tekfen Holding Anonim Sirketi (BIST:TKFEN)
Enka Insaat ve Sanayi A.S. (BIST:ENKAI)
Quanta Services, Inc. (NYSE:PWR)
Sterling Infrastructure, Inc. (NASDAQ:STRL)
Business
PT Nusa Raya Cipta Tbk (NRCA.JK) is an Indonesia-based company engaged in integrated engineering, procurement, and construction (EPC) services for industrial and infrastructure projects. The company provides a range of services including civil construction works such as earthworks, roads, drainage, and piling; building construction encompassing structural, architectural, and mechanical electrical plumbing (MEP) works; fabrication and erection of steel structures and piping systems; and specialized services like tank fabrication, painting, and scaffolding. It also offers industrial maintenance services and trading of construction materials, serving sectors including oil and gas, petrochemicals, power plants, mining, and general industry. Founded in 2004 and headquartered in Jakarta, Indonesia, the company operates primarily within Indonesia, targeting clients in energy, resources, and infrastructure segments. Recent developments include securing new contracts for EPC projects in the oil and gas sector and expanding its maintenance service portfolio through strategic partnerships with international engineering firms in 2024-2025.