PT Dayamitra Telekomunikasi Tbk. (MTEL.JK)

Indonesia · Technology · IDR

Key financials

ROE: 6.35%; 2025 (actual)
ROA: 3.64%; 2025 (actual)
Gross Margin: 50.41%; 2025 (actual)
Net Margin: 22.23%; 2025 (actual)
Total Assets: IDR 58,350.13B; 2025 (actual)
Net Income: IDR 2,119.35B; 2025 (actual)
Valuation: IDR 53,658.18B; 2025 (actual)
Stock Price: IDR 664.1; 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	6.35%	5.92%	5.83%	6.18%	6.8%	7.17%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	3.64%	3.42%	3.44%	3.73%	4.19%	4.52%
Sector average	3.56%	2.19%	1.91%	1.56%	0.96%	-2.2%

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 Dayamitra Telekomunikasi Tbk.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	22.23%	20.78%	20.38%	21.49%	23.55%	24.92%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 58,350.13B	IDR 60,477.28B	IDR 62,834.48B	IDR 65,486.2B	IDR 68,591.66B	IDR 72,072.87B
Sector average	IDR 21,265.89B	IDR 22,255.77B	IDR 23,425.48B	IDR 24,896.58B	IDR 26,610.84B	IDR 28,694.11B

Net Income	IDR 2,119.35B	IDR 2,033.59B	IDR 2,123.75B	IDR 2,390.81B	IDR 2,809.38B	IDR 3,177.68B
Sector average	IDR 690.46B	IDR 713.76B	IDR 728.93B	IDR 809.92B	IDR 936.46B	IDR 1,069.16B

Valuation	IDR 53,658.18B	IDR 55,313.27B	IDR 57,307.51B	IDR 59,472.66B	IDR 61,676.91B	IDR 64,041.82B
Sector average	IDR 28,252.69B	IDR 43,700.17B	IDR 43,374.05B	IDR 45,111.56B	IDR 46,907.33B	IDR 49,162.61B

Stock Price	IDR 664.1	IDR 684.58	IDR 709.26	IDR 736.06	IDR 763.34	IDR 792.61
Sector average	IDR 2,155.45	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59