PT Duta Pertiwi Tbk (DUTI.JK)

Indonesia · Construction and Real Estate · IDR

Key financials

ROE: 3.97%; 2025 (actual)
ROA: 2.77%; 2025 (actual)
Gross Margin: 67.01%; 2025 (actual)
Net Margin: 15.44%; 2025 (actual)
Total Assets: IDR 16,145,693.58M; 2025 (actual)
Net Income: IDR 422,053.62M; 2025 (actual)
Valuation: IDR 6,909,975.33M; 2025 (actual)
Stock Price: IDR 3,735.12; 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	3.97%	2.47%	2.6%	2.79%	2.86%	2.85%
Sector average	0.16%	-3.01%	0.66%	3.04%	-6.84%	7.24%
ROA	2.77%	1.66%	1.75%	1.86%	1.88%	1.88%
Sector average	1.83%	0.23%	0.23%	0.15%	0.22%	0.21%

Amounts in IDR (millions); 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 Duta Pertiwi Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	15.44%	9.83%	10.07%	10.37%	10.5%	10.55%
Sector average	-7.64%	-45.86%	-50.62%	-53.83%	-53.35%	-53.5%

Total Assets	IDR 16,145,693.58M	IDR 16,466,180.33M	IDR 17,042,328.5M	IDR 17,776,990.71M	IDR 18,349,271.56M	IDR 18,838,908.04M
Sector average	IDR 11,437,442.46M	IDR 11,930,058.06M	IDR 12,529,835.38M	IDR 13,297,254.61M	IDR 14,006,193.28M	IDR 14,662,438.72M

Net Income	IDR 422,053.62M	IDR 271,101.09M	IDR 292,516.85M	IDR 323,039.46M	IDR 339,673.28M	IDR 349,064.57M
Sector average	IDR 302,485.12M	IDR 270,616.97M	IDR 273,138.06M	IDR 306,356.04M	IDR 342,836.18M	IDR 365,161.85M

Valuation	IDR 6,909,975.33M	IDR 7,048,776.25M	IDR 7,213,623.37M	IDR 7,397,969.53M	IDR 7,627,674.98M	IDR 7,920,146.49M
Sector average	IDR 17,136,984.79M	IDR 20,454,397.8M	IDR 21,057,082.04M	IDR 21,666,441.66M	IDR 22,259,500.86M	IDR 22,986,738.42M

Stock Price	IDR 3,735.12	IDR 3,810.15	IDR 3,899.26	IDR 3,998.9	IDR 4,123.07	IDR 4,281.16
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