PT DCI Indonesia Tbk (DCII.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 29.48%; 2025 (actual)
ROA: 17.46%; 2025 (actual)
Gross Margin: 54.05%; 2025 (actual)
Net Margin: 39.42%; 2025 (actual)
Total Assets: IDR 6,648.41B; 2025 (actual)
Net Income: IDR 1,001.33B; 2025 (actual)
Valuation: IDR 476,749.18B; 2025 (actual)
Stock Price: IDR 200,000; 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	29.48%	24.89%	21.11%	18.88%	16.68%	14.68%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	17.46%	15.26%	13.9%	13.14%	12.14%	11.09%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

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

Net Margin	39.42%	38.42%	38.33%	38.67%	39.13%	39.38%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 6,648.41B	IDR 7,873.94B	IDR 9,123.53B	IDR 10,499.75B	IDR 11,908.85B	IDR 13,335.12B
Sector average	IDR 11,437.44B	IDR 11,930.06B	IDR 12,529.84B	IDR 13,297.25B	IDR 14,006.19B	IDR 14,662.44B

Net Income	IDR 1,001.33B	IDR 1,107.7B	IDR 1,181.31B	IDR 1,289.46B	IDR 1,360.31B	IDR 1,399.57B
Sector average	IDR 302.49B	IDR 270.62B	IDR 273.14B	IDR 306.36B	IDR 342.84B	IDR 365.16B

Valuation	IDR 476,749.18B	IDR 485,823.49B	IDR 496,983.77B	IDR 509,825.59B	IDR 525,694.81B	IDR 545,851.77B
Sector average	IDR 17,136.98B	IDR 20,454.4B	IDR 21,057.08B	IDR 21,666.44B	IDR 22,259.5B	IDR 22,986.74B

Stock Price	IDR 200,000	IDR 203,806.74	IDR 208,488.57	IDR 213,875.81	IDR 220,533.07	IDR 228,989.08
Sector average	IDR 9,928.98	IDR 5,010.89	IDR 5,151.68	IDR 5,303.52	IDR 5,462.04	IDR 5,654.17