PT Indoritel Makmur Internasional Tbk. (DNET.JK)

Indonesia · Technology · IDR

Key financials

ROE: 8.61%; 2025 (actual)
ROA: 5.57%; 2025 (actual)
Gross Margin: 100%; 2025 (actual)
Net Margin: 73.98%; 2025 (actual)
Total Assets: IDR 23,700.33B; 2025 (actual)
Net Income: IDR 1,255.58B; 2025 (actual)
Valuation: IDR 128,719.8B; 2025 (actual)
Stock Price: IDR 9,075; 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	8.61%	8.6%	8.19%	8.04%	8.12%	8.06%
Sector average	2.36%	7.14%	-2.79%	68.2%	32.25%	9.01%
ROA	5.57%	5.42%	5.11%	5.11%	5.26%	5.32%
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 Indoritel Makmur Internasional Tbk.? It covers the balance sheet, income statement and Equlion model projections.

Net Margin	73.98%	67.62%	64.7%	64.48%	65.83%	66.26%
Sector average	-1.41%	-17.26%	-15.11%	-15.36%	-15.47%	-16.27%

Total Assets	IDR 23,700.33B	IDR 26,725.9B	IDR 28,638.94B	IDR 30,396.53B	IDR 32,339.16B	IDR 34,326.43B
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 1,255.58B	IDR 1,366.31B	IDR 1,413.98B	IDR 1,507.16B	IDR 1,649.58B	IDR 1,774.76B
Sector average	IDR 690.46B	IDR 713.76B	IDR 728.93B	IDR 809.92B	IDR 936.46B	IDR 1,069.16B

Valuation	IDR 128,719.8B	IDR 131,397.8B	IDR 134,880.1B	IDR 139,047.34B	IDR 143,773.42B	IDR 149,286.19B
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 9,075	IDR 9,263.8	IDR 9,509.31	IDR 9,803.11	IDR 10,136.31	IDR 10,524.97
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