PT Darya-Varia Laboratoria Tbk (DVLA.JK)

Indonesia · Healthcare · IDR

Key financials

ROE: 11.2%; 2025 (actual)
ROA: 7.27%; 2025 (actual)
Gross Margin: 54.34%; 2025 (actual)
Net Margin: 7.35%; 2025 (actual)
Total Assets: IDR 2,350,265.76M; 2025 (actual)
Net Income: IDR 163,947.13M; 2025 (actual)
Valuation: IDR 1,773,848.27M; 2025 (actual)
Stock Price: IDR 1,583.79; 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	11.2%	11.38%	11.42%	11.94%	11.95%	11.33%
Sector average	9.61%	8.15%	4.43%	106.09%	9.11%	-15.92%
ROA	7.27%	7.2%	7.25%	7.51%	7.45%	7.13%
Sector average	5.93%	6.11%	5.79%	5.8%	5.77%	5.49%

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 Darya-Varia Laboratoria Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	7.35%	7.33%	7.32%	7.3%	7.28%	7.28%
Sector average	6.04%	6.25%	6.16%	6.45%	6.8%	6.99%

Total Assets	IDR 2,350,265.76M	IDR 2,608,017.36M	IDR 2,929,817.49M	IDR 3,356,735.44M	IDR 3,787,207.04M	IDR 4,165,512.75M
Sector average	IDR 7,352,999.04M	IDR 7,871,198.25M	IDR 8,776,938.94M	IDR 9,968,979.01M	IDR 11,181,139.92M	IDR 12,214,160M

Net Income	IDR 163,947.13M	IDR 178,550.94M	IDR 200,848.78M	IDR 236,023.91M	IDR 266,260.35M	IDR 283,668.78M
Sector average	IDR 335,053.89M	IDR 361,905.78M	IDR 409,478.64M	IDR 499,302.15M	IDR 586,990.77M	IDR 641,737.14M

Valuation	IDR 1,773,848.27M	IDR 1,829,261.27M	IDR 1,889,358.02M	IDR 1,949,950.58M	IDR 2,015,020.96M	IDR 2,092,283.85M
Sector average	IDR 14,416,132.4M	IDR 19,375,996.03M	IDR 20,324,942.36M	IDR 20,030,023.21M	IDR 18,971,810.43M	IDR 18,513,181.87M

Stock Price	IDR 1,583.79	IDR 1,633.27	IDR 1,686.93	IDR 1,741.03	IDR 1,799.13	IDR 1,868.11
Sector average	IDR 2,059.43	IDR 1,839.21	IDR 1,924.82	IDR 1,903.8	IDR 1,818.04	IDR 1,784.88