PT DFI Retail Nusantara Tbk (HERO.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 10.17%; 2025 (actual)
ROA: 3.51%; 2025 (actual)
Gross Margin: 45.28%; 2025 (actual)
Net Margin: 3.31%; 2025 (actual)
Total Assets: IDR 4,424.98B; 2025 (actual)
Net Income: IDR 160.34B; 2025 (actual)
Valuation: IDR 1,798.96B; 2026 (forecast)
Stock Price: IDR 430; 2026 (forecast)

Historical & projected performance

Reported figures and Equlion model projections for the next 5 years.

Metric	2025 (actual)	2026 (forecast)	2027	2028	2029	2030	2031
ROE	10.17%	9.46%	7.42%	9.62%	11.94%	12.95%	11.93%
Sector average	-	17%	3.67%	7.9%	8.19%	6.81%	16.37%
ROA	3.51%	3.66%	3.03%	3.97%	4.84%	5.3%	5.18%
Sector average	-	3.23%	3.22%	3.28%	3.21%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT DFI Retail Nusantara Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	45.28%	44.29%	44.29%	44.29%	44.29%	44.29%	44.29%
Sector average	-	25.82%	25.82%	25.82%	25.82%	25.82%	24.19%

Net Margin	3.31%	2.88%	2.39%	2.79%	3.21%	3.45%	3.46%
Sector average	-	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%	-15.28%

Total Assets	IDR 4,424.98B	IDR 4,309.78B	IDR 4,442.52B	IDR 4,993.38B	IDR 5,710.57B	IDR 6,317.09B	IDR 6,504.89B
Sector average	-	IDR 10,447.62B	IDR 11,756.97B	IDR 13,469.72B	IDR 15,191.18B	IDR 16,631.98B	IDR 4,685.4B

Net Income	IDR 160.34B	IDR 159.81B	IDR 132.59B	IDR 187.37B	IDR 259.2B	IDR 318.55B	IDR 332.32B
Sector average	-	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B	IDR 123.67B

Valuation	-	IDR 1,798.96B	IDR 1,887.51B	IDR 1,969.47B	IDR 2,039.7B	IDR 2,105.02B	IDR 2,185.74B
Sector average	-	IDR 9,762.1B	IDR 10,147.08B	IDR 10,524.51B	IDR 10,856.32B	IDR 11,231.76B	IDR 2,792.71B

Stock Price	-	IDR 430	IDR 451.16	IDR 470.76	IDR 487.54	IDR 503.16	IDR 522.45
Sector average	-	IDR 1,367.68	IDR 1,435.95	IDR 1,512.48	IDR 1,577.17	IDR 1,638.15	IDR 832.82