 | DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | |
| Sector | : | Energy | ||
| Sub Sector | : | Oil, Gas and Coal | ||
| Industry | : | Oil, Gas and Coal Supports | ||
| Sub Industry | : | Oil, Gas and Coal Equipment and Services | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 0 | |
| MARKET CAPITALIZATION | ||
| Listed Share | 21.853.733.792 | |
| Price | Rp. 130 | |
| Capitalization | Rp. 2.840.985.392.960 | |
| OWNERSHIP | ||
| Listing Date : 39351 | ||
| Lokal 66,04 % | Asing 33,96 % | Lainnya 0,00 % |
| DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | |
| Sector | : | Energy | ||
| Sub Sector | : | Oil, Gas and Coal | ||
| Industry | : | Oil, Gas and Coal Supports | ||
| Sub Industry | : | Oil, Gas and Coal Equipment and Services | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
Financial Statements
| Description | 3Q18 | 3Q19 | 3Q20 | 3Q21 | 3Q22 | 3Q23 | 3Q24 | CAGR 5Y(%) |
| Last Price | 50 | 50 | 50 | 50 | 58 | 85 | 119 | |
| Market Cap | 1.1 T | 1.1 T | 1.1 T | 1.1 T | 1.3 T | 1.9 T | 2.6 T | 136.36 |
| BALANCE SHEET | ||||||||
| Cash | 60.4 B | 292.7 B | 446.6 B | 370.5 B | 603.2 B | 440.5 B | 228.1 B | -22.07 |
| Total Asset | 5.7 T | 7.3 T | 8.3 T | 8.2 T | 8.8 T | 8.1 T | 7.7 T | 5.48 |
| S.T.Borrowing | 2.0 T | 2.3 T | 3.0 T | 3.0 T | 3.4 T | 4.1 T | 3.8 T | |
| L.T.Borrowing | 282.1 B | 1.8 T | 1.4 T | 1.3 T | 1.5 T | 773.8 B | 542.5 B | |
| Total Equity | 3.4 T | 3.3 T | 4.0 T | 3.9 T | 4.0 T | 3.3 T | 3.3 T | |
| INCOME STATEMENT | ||||||||
| Revenue | 2.8 T | 3.4 T | 3.6 T | 3.4 T | 4.3 T | 5.4 T | 4.5 T | 32.35 |
| Gross Profit | 98.5 B | 245.5 B | 22.4 B | 342.6 B | 37.8 B | 315.3 B | 296.6 B | 20.81 |
| Operating Profit | 72.3 B | 101.5 B | 129.9 B | 137.4 B | 18.6 B | 141.1 B | 111.5 B | 9.85 |
| Net.Profit | 12.3 B | 16.9 B | 13.4 B | 24.5 B | -129.8 B | 13.5 B | 9.4 B | -44.38 |
| EBITDA | 359.0 B | 409.0 B | 626.3 B | 707.3 B | 685.4 B | 819.2 B | 634.0 B | 55.01 |
| Interest Expense | 42.4 B | 54.1 B | 120.9 B | 137.4 B | 141.8 B | 122.6 B | 56.2 B | |
| RATIO | ||||||||
| EPS | 0.56 | 0.77 | 0.61 | 1.12 | -5.93 | 0.61 | 0.43 | -44.16 |
| PER | 89.29 x | 64.94 x | 81.97 x | 44.64 x | -9.78 x | 139.34 x | 276.74 x | |
| BVPS | 155.77 | 150.47 | 183.47 | 177.83 | 182.1 | 148.81 | 150.99 | |
| PBV | 0.32 x | 0.33 x | 0.27 x | 0.28 x | 0.32 x | 0.57 x | 0.79 x | |
| ROA | 0.0022 | 0.0023 | 0.0016 | 0.003 | -0.0147 | 0.0017 | 0.0012 | -47.83 |
| ROE | 0.0036 | 0.0051 | 0.0033 | 0.0063 | -0.0326 | 0.0041 | 0.0029 | -43.14 |
| EV/EBITDA | 9.2 | 11.85 | 7.94 | 7.14 | 8.07 | 7.69 | 10.61 | |
| Debt/Equity | 0.67 | 1.23 | 1.08 | 1.11 | 1.22 | 1.5 | 1.32 | |
| Debt/TotalCap | 0.4 | 0.55 | 0.52 | 0.53 | 0.55 | 0.6 | 0.57 | |
| Debt/EBITDA | 6.32 | 9.89 | 6.91 | 6.11 | 7.1 | 5.96 | 6.87 | |
| EBITDA/IntExps | 8.46 | 7.55 | 5.18 | 5.15 | 4.83 | 6.68 | 11.27 | 49.27 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| MARKET CAPITALIZATION | ||
| Listed Share | 21.853.733.792 | |
| Price | Rp. 130 | |
| Capitalization | Rp. 2.841 B. | |
| OWNERSHIP | ||
| Listing Date : 39351 | ||
| Lokal 66,04 % | Asing 33,96 % | Lainnya 0,00 % |
| RATING FUNDAMENTAL | ||
|---|---|---|
| Rating EPS | 2 | |
| Rating ROA | 1 | |
| Rating EQUITY | 1 | |
| Rating ROE | 1 | |
| Rating DER | 2 | |
| Rating TOTAL | 0 | |
EARNING PER SHARE
| DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | DEWA - Darma Henwa Tbk | |
| Sector | : | Energy | ||
| Sub Sector | : | Oil, Gas and Coal | ||
| Industry | : | Oil, Gas and Coal Supports | ||
| Sub Industry | : | Oil, Gas and Coal Equipment and Services | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Index (5) | : | COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Board | : | 5 Index COMPOSITE, MBX, IDXENERGY, ISSI, IDXSMC-COM | ||
| Fasilitas Marjin | : | Saham yang tidak dapat diperdagangkan dengan menggunakan fasilitas marjin | ||
| Pre Opening | : | Saham dapat diperdagangan melalui sesi Pre-opening | ||
| Corporate Action | : | - | ||
| TIME PERIOD : 07-03-2025 | |||
| Close | 130 | Prev Close | 129 |
| Change | 1 (0.8%) | Range | 128-135 |
| Bid | 129 | Offer | 130 |
| Bid Volume | 13432000 | Offer Volume | 418100 |
| Frequency | 6370 | Value Rp.: 44.527.590.100 | |
| EARNING PER SHARE (% PRICE) | |||||
|---|---|---|---|---|---|
| Benchmark to Others : | |||||
| A Exceptional | |||||
| B Excellent | |||||
| C Very Good | |||||
| D Good | |||||
| E Fair | |||||
| F Poor | |
||||
| Percent (%) of Price |
≤ 0 |
0-1.05 | 1.05-2.3 | 2.3-4.23 | > 4.23 |
| RATING & BTO MATRIX | ||||||
|---|---|---|---|---|---|---|
| Benchmark to Others : | ||||||
| A Exceptional | ||||||
| B Excellent | ||||||
| C Very Good | ||||||
| D Good | ||||||
| E Fair | ||||||
| F Poor | |
|||||
| RATING | ||||||
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |
| RATING | 0 | 1 | 2 | 3 | 4 | 5 |