PT Era Media Sejahtera Tbk (DOOH.JK)

Indonesia · Technology · IDR

Key financials

ROE: 8.4%; 2025 (actual)
ROA: 6.23%; 2025 (actual)
Gross Margin: 38.57%; 2025 (actual)
Net Margin: 9%; 2025 (actual)
Total Assets: IDR 345,968.94M; 2025 (actual)
Net Income: IDR 19,309.33M; 2025 (actual)
Valuation: IDR 2,166,889.49M; 2026 (forecast)
Stock Price: IDR 280; 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	8.4%	30.53%	25.93%	21.99%	19.2%	17.46%	15.61%
Sector average	-	7.14%	-2.79%	68.2%	32.25%	9.01%	4.02%
ROA	6.23%	22.34%	20.18%	17.64%	15.72%	14.5%	13.13%
Sector average	-	2.19%	1.91%	1.56%	0.96%

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 2026. Projections are model estimates, not investment advice.

Want the full financial forecast report for PT Era Media Sejahtera Tbk? It covers the balance sheet, income statement and Equlion model projections.

Gross Margin	38.57%	30.99%	30.99%	30.99%	30.99%	30.99%	30.99%
Sector average	-	35.16%	35.16%	35.16%	35.16%	35.16%	26.79%

Net Margin	9%	32.16%	32.32%	31.53%	30.85%	30.1%	29.7%
Sector average	-	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%	-48.21%

Total Assets	IDR 345,968.94M	IDR 406,508.98M	IDR 507,673.67M	IDR 617,833.14M	IDR 735,358.26M	IDR 866,798.72M	IDR 999,178.25M
Sector average	-	IDR 22,255,765.04M	IDR 23,425,479.42M	IDR 24,896,581.73M	IDR 26,610,844.13M	IDR 28,694,110.28M	IDR 31,582,821.32M

Net Income	IDR 19,309.33M	IDR 84,048.19M	IDR 92,236.94M	IDR 99,241.95M	IDR 106,387.7M	IDR 116,179.15M	IDR 122,510.81M
Sector average	-	IDR 713,755.79M	IDR 728,933.26M	IDR 809,917.16M	IDR 936,464.46M	IDR 1,069,156.98M	IDR 889,046.87M

Valuation	-	IDR 2,166,889.49M	IDR 2,214,450.6M	IDR 2,270,893.01M	IDR 2,337,949.6M	IDR 2,414,440.4M	IDR 2,507,018.42M
Sector average	-	IDR 43,700,166.6M	IDR 43,374,046.26M	IDR 45,111,563.5M	IDR 46,907,326.96M	IDR 49,162,608.33M	IDR 33,912,543.26M

Stock Price	-	IDR 280	IDR 286.15	IDR 293.44	IDR 302.1	IDR 311.99	IDR 323.95
Sector average	-	IDR 1,743.52	IDR 1,819.2	IDR 1,888.26	IDR 1,953.11	IDR 2,037.59	IDR 1,470.8