PT Daya Intiguna Yasa Tbk (MDIY.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 30.69%; 2025 (actual)
ROA: 15.89%; 2025 (actual)
Gross Margin: 55.1%; 2025 (actual)
Net Margin: 14%; 2025 (actual)
Total Assets: IDR 7,623.89B; 2025 (actual)
Net Income: IDR 1,109.25B; 2025 (actual)
Valuation: IDR 24,544.87B; 2025 (actual)
Stock Price: IDR 974.37; 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	30.69%	26.22%	25.52%	24.58%	22.27%	18.97%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	15.89%	15.14%	16.01%	16.45%	15.75%	14.07%
Sector average	3.89%	3.23%	3.22%	3.28%	3.21%	2.87%

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 Daya Intiguna Yasa Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	14%	14.04%	14.25%	14.53%	14.76%	14.84%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 7,623.89B	IDR 8,998.63B	IDR 10,829.41B	IDR 13,062.64B	IDR 15,506.11B	IDR 17,926.6B
Sector average	IDR 9,682.13B	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B

Net Income	IDR 1,109.25B	IDR 1,257.92B	IDR 1,586.91B	IDR 1,964.83B	IDR 2,249.69B	IDR 2,352.67B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 24,544.87B	IDR 25,485.84B	IDR 26,383.4B	IDR 27,222.83B	IDR 28,098.97B	IDR 29,176.38B
Sector average	IDR 8,503.64B	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B

Stock Price	IDR 974.37	IDR 1,011.73	IDR 1,047.36	IDR 1,080.68	IDR 1,115.46	IDR 1,158.23
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