PT Dyandra Media International Tbk (DYAN.JK)

Indonesia · Technology · IDR

Key financials

ROE: 5.18%; 2025 (actual)
ROA: 2.84%; 2025 (actual)
Gross Margin: 30.81%; 2025 (actual)
Net Margin: 2.88%; 2025 (actual)
Total Assets: IDR 1,256.67B; 2025 (actual)
Net Income: IDR 35.11B; 2025 (actual)
Valuation: IDR 405.93B; 2025 (actual)
Stock Price: IDR 95; 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	5.18%	4.69%	4.58%	4.78%	5.12%	5.36%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	2.84%	2.62%	2.59%	2.72%	2.93%	3.08%
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 Dyandra Media International Tbk? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	2.88%	2.69%	2.64%	2.72%	2.85%	2.95%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 1,256.67B	IDR 1,296.61B	IDR 1,344.8B	IDR 1,404.39B	IDR 1,473.1B	IDR 1,546.8B
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 35.11B	IDR 33.5B	IDR 34.27B	IDR 37.44B	IDR 42.2B	IDR 46.53B
Sector average	IDR 690.46B	IDR 713.76B	IDR 728.93B	IDR 809.92B	IDR 936.46B	IDR 1,069.16B

Valuation	IDR 405.93B	IDR 415.93B	IDR 428.8B	IDR 443.41B	IDR 459.16B	IDR 476.76B
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 95	IDR 97.34	IDR 100.35	IDR 103.77	IDR 107.46	IDR 111.58
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