PT Dharma Satya Nusantara Tbk (DSNG.JK)

Indonesia · Industrial & Consumer Products · IDR

Key financials

ROE: 17.36%; 2025 (actual)
ROA: 10.51%; 2025 (actual)
Gross Margin: 31.26%; 2025 (actual)
Net Margin: 14.95%; 2025 (actual)
Total Assets: IDR 17,617.2B; 2025 (actual)
Net Income: IDR 1,840.49B; 2025 (actual)
Valuation: IDR 15,665.2B; 2025 (actual)
Stock Price: IDR 1,477.87; 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	17.36%	15.83%	16.8%	17.48%	16.85%	15.03%
Sector average	1.05%	17%	3.67%	7.9%	8.19%	6.81%
ROA	10.51%	10.59%	11.67%	12.49%	12.39%	11.4%
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 Dharma Satya Nusantara Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	14.95%	15.45%	15.67%	15.97%	16.22%	16.31%
Sector average	-2.2%	-4.38%	-4.52%	-4.22%	-3.78%	-3.56%

Total Assets	IDR 17,617.2B	IDR 19,666.33B	IDR 22,622.77B	IDR 26,226.52B	IDR 30,116.4B	IDR 33,906.45B
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 1,840.49B	IDR 1,973.58B	IDR 2,467.04B	IDR 3,050.18B	IDR 3,489.95B	IDR 3,649.49B
Sector average	IDR 570.6B	IDR 607.51B	IDR 740.97B	IDR 916.62B	IDR 1,057.65B	IDR 1,115.13B

Valuation	IDR 15,665.2B	IDR 16,258.48B	IDR 16,829.31B	IDR 17,364.02B	IDR 17,922.8B	IDR 18,610.02B
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 1,477.87	IDR 1,533.84	IDR 1,587.69	IDR 1,638.14	IDR 1,690.86	IDR 1,755.69
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