Darma Henwa Tbk PT
IDX:DEWA

Watchlist Manager
Darma Henwa Tbk PT Logo
Darma Henwa Tbk PT
IDX:DEWA
Watchlist
Price: 412 IDR -3.74% Market Closed
Market Cap: 9T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+1 710 088%
5Y
+1 618 956%
10Y
+2 713 744%
Operating Income
+
3Y
+4 396 555%
5Y
+194 616 553%
10Y
+8 016 609%
Net Income
+
3Y
-
5Y
+2 801 742%
10Y
-

Earnings Waterfall
Darma Henwa Tbk PT

Revenue
6.2T IDR
Cost of Revenue
-5.6T IDR
Gross Profit
659.6B IDR
Operating Expenses
-242.7B IDR
Operating Income
416.9B IDR
Other Expenses
-246.8B IDR
Net Income
170.1B IDR

Income Statement
Darma Henwa Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025
Revenue
Interest Expense
280 966
305 130
291 862
202 818
187 068
174 388
160 589
164 116
138 900
116 597
93 466
85 281
75 548
71 459
68 502
65 250
49 190
25 500
11 781
2 126
12 212
27 440
35 199
36 277
41 184
37 947
37 619
36 140
32 836
27 784
25 542
22 896
20 455
33 366
41 711
60 934
75 582
73 274
76 873
72 671
74 114
76 861
73 710
66 454
59 626
62 578
57 195
63 572
77 175
100 618
133 300
151 613
164 485
138 080
138 894
139 998
137 158
138 363
168 424
199 524
211 382
193 466
226 288
199 529
175 995
156 467
129 555
98 601
89 684
79 903
108 968
0
Revenue
213
N/A
226
+6%
240
+6%
219
-9%
222
+1%
220
-1%
216
-2%
217
+1%
206
-5%
202
-2%
191
-5%
203
+6%
202
0%
230
+14%
255
+11%
274
+7%
295
+8%
283
-4%
290
+2%
300
+4%
318
+6%
335
+5%
319
-5%
290
-9%
260
-10%
222
-15%
218
-2%
220
+1%
225
+2%
235
+4%
235
+0%
229
-3%
232
+1%
240
+4%
243
+1%
251
+3%
253
+1%
259
+3%
270
+4%
267
-1%
262
-2%
243
-7%
230
-5%
228
-1%
242
+6%
276
+14%
285
+3%
290
+2%
325
+12%
345
+6%
361
+5%
384
+7%
346
-10%
4 792 000
+1 384 733%
295
-100%
287
-3%
300
+5%
5 192 867
+1 730 263%
346
-100%
364
+5%
1 565 854
+430 422%
6 068 501
+288%
5 068 839
-16%
6 872 743
+36%
7 164 508
+4%
7 372 668
+3%
7 063 670
-4%
6 727 925
-5%
6 473 424
-4%
6 031 957
-7%
6 163 950
+2%
6 220 131
+1%
Gross Profit
Cost of Revenue
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(46)
(12)
(23)
(34)
(233)
(74)
(121)
(168)
(222)
(226)
(220)
(217)
(216)
(215)
(219)
(230)
(243)
(255)
(255)
(246)
(208)
(198)
(202)
(212)
(252)
(262)
(258)
(291)
(324)
(343)
(371)
(341)
(4 674 030)
(279)
(265)
(270)
(4 632 621)
(314)
(340)
(1 597 909)
(6 060 174)
(5 009 152)
(6 679 764)
(6 880 795)
(6 860 159)
(6 533 641)
(6 254 686)
(5 979 654)
(5 631 380)
(5 657 565)
(5 560 524)
Gross Profit
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
289
N/A
48
-83%
97
+100%
141
+46%
(11)
N/A
98
N/A
52
-46%
11
-80%
13
+22%
10
-24%
9
-3%
15
+61%
24
+58%
29
+19%
33
+15%
23
-30%
16
-31%
15
-3%
12
-21%
15
+26%
34
+126%
32
-6%
26
-20%
30
+14%
24
-20%
23
-2%
32
+36%
35
+9%
21
-40%
18
-15%
13
-28%
5
-62%
117 971
+2 406 141%
16
-100%
22
+44%
30
+34%
560 246
+1 872 999%
31
-100%
24
-24%
(32 056)
N/A
8 327
N/A
59 688
+617%
192 979
+223%
283 713
+47%
512 510
+81%
530 029
+3%
473 239
-11%
493 770
+4%
400 577
-19%
506 385
+26%
659 607
+30%
Operating Income
Operating Expenses
(178)
(180)
(194)
(187)
(189)
(194)
(187)
(195)
(191)
(197)
(199)
(209)
(221)
(225)
(233)
(254)
(263)
(291)
(315)
(331)
(348)
(308)
(363)
(314)
(285)
(27)
(193)
(148)
(95)
(5)
(3)
(4)
(7)
(16)
(16)
(15)
(11)
(11)
(11)
(12)
(13)
(18)
(18)
(17)
(18)
(17)
(17)
(19)
(21)
(13)
(14)
(13)
(10)
(170 013)
(11)
(12)
(15)
(203 152)
(15)
(14)
(9 679)
(235 942)
(185 561)
(259 641)
(276 065)
(314 960)
(315 215)
(303 859)
(287 838)
(261 088)
(242 499)
(242 738)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(101)
(22)
(41)
(65)
(29)
(46)
(30)
(9)
(4)
(3)
(3)
(5)
(11)
(11)
(12)
(10)
(11)
(11)
(12)
(11)
(11)
(10)
(9)
(10)
(14)
(14)
(16)
(17)
(12)
(13)
(12)
(10)
(162 908)
(11)
(11)
(11)
(189 426)
(13)
(13)
(6 140)
(210 504)
(167 354)
(234 048)
(249 212)
(292 737)
(290 310)
(284 891)
(278 490)
(244 836)
(224 287)
(220 875)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(48)
(9)
(20)
(30)
0
(21)
(11)
(1)
(1)
(1)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(0)
(1)
(1)
(0)
(0)
(0)
(1)
(9 012)
(1)
(1)
(0)
(8 394)
(1)
(1)
(3 322)
(14 339)
(12 057)
(15 911)
(17 334)
(16 424)
(15 028)
(14 152)
(12 604)
(10 073)
(10 677)
(13 783)
Other Operating Expenses
(178)
(180)
(194)
(187)
(189)
(194)
(187)
(195)
(191)
(197)
(199)
(209)
(221)
(225)
(233)
(254)
(263)
(291)
(315)
(331)
(348)
(160)
(331)
(254)
(191)
1
(127)
(107)
(86)
0
0
(1)
(1)
(4)
(4)
(2)
(1)
1
2
2
(0)
(6)
(7)
(7)
(7)
(3)
(3)
(3)
(3)
(0)
(1)
(0)
0
1 907
0
(0)
(3)
(5 332)
(1)
(0)
(217)
(11 099)
(6 149)
(9 682)
(9 519)
(5 798)
(9 877)
(4 816)
3 257
(6 179)
(7 535)
(8 080)
Operating Income
35
N/A
46
+32%
46
+1%
32
-31%
32
+1%
26
-19%
29
+11%
23
-22%
15
-35%
5
-68%
(7)
N/A
(6)
+18%
(19)
-229%
5
N/A
22
+317%
19
-13%
32
+68%
(7)
N/A
(26)
-251%
(31)
-20%
(30)
+2%
(20)
+35%
(55)
-180%
(47)
+14%
(60)
-27%
(38)
+36%
(49)
-30%
(50)
-1%
(38)
+24%
8
N/A
6
-25%
5
-16%
8
+62%
8
-8%
12
+58%
18
+48%
12
-36%
5
-61%
5
-2%
1
-87%
3
+367%
16
+483%
14
-14%
10
-33%
12
+26%
7
-45%
6
-2%
12
+91%
14
+14%
8
-44%
4
-54%
0
-94%
(5)
N/A
(52 042)
-974 769%
5
N/A
10
+115%
15
+49%
357 094
+2 324 095%
16
-100%
9
-41%
(41 734)
N/A
(227 615)
-445%
(125 873)
+45%
(66 662)
+47%
7 648
N/A
197 550
+2 483%
214 814
+9%
169 380
-21%
205 932
+22%
139 489
-32%
263 886
+89%
416 869
+58%
Pre-Tax Income
Interest Income Expense
(29)
(32)
(28)
(18)
(17)
(16)
(18)
(16)
(12)
(9)
(5)
(6)
(6)
(6)
(6)
(7)
(6)
(6)
(5)
(3)
(5)
(1)
(1)
(2)
(1)
(5)
(5)
(5)
(4)
(2)
(2)
(2)
(1)
(2)
(4)
(6)
(5)
(2)
(4)
(2)
(3)
(5)
(2)
(0)
1
0
(0)
(4)
(6)
(4)
4
6
7
67 530
(6)
(9)
(13)
(185 183)
(11)
(8)
37 801
(18 983)
10 267
(48 971)
(106 680)
(161 850)
(147 027)
(111 906)
(125 981)
(78 052)
(111 817)
(156 125)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(33)
0
0
0
(20)
(0)
(0)
(0)
(0)
0
0
0
0
(0)
(0)
(0)
0
0
0
0
(0)
0
(1)
(1)
0
0
0
0
(0)
0
0
0
0
0
0
0
0
0
0
0
740
0
0
0
0
0
0
(7 702)
0
0
784
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1)
0
(2)
(2)
(0)
0
1
1
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(3)
(2)
(2)
(0)
0
0
0
(1)
(1)
(2)
(2)
1
(0)
(1)
(1)
(3)
(1)
(2)
(2)
(2)
(2)
(0)
(1)
(1)
(1)
(0)
(0)
0
1
(0)
0
0
0
(0)
0
0
0
(0)
(0)
(0)
(0)
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(11 848)
(1)
(1)
(1)
(17 072)
(1)
(1)
(936)
(4 029)
(19 228)
(19 752)
(19 965)
(3 163)
(3 755)
(3 459)
(3 590)
(5 246)
(6 446)
(7 720)
Pre-Tax Income
3
N/A
12
+253%
16
+32%
14
-13%
15
+11%
10
-32%
11
+9%
6
-49%
2
-66%
(6)
N/A
(14)
-142%
(11)
+24%
(25)
-133%
(2)
+91%
15
N/A
10
-35%
25
+159%
(17)
N/A
(33)
-101%
(38)
-13%
(39)
-4%
(53)
-37%
(56)
-5%
(48)
+14%
(61)
-27%
(62)
-2%
(55)
+12%
(54)
+1%
(41)
+24%
6
N/A
5
-22%
4
-21%
7
+100%
5
-27%
8
+49%
12
+49%
7
-42%
3
-61%
0
-89%
(1)
N/A
0
N/A
11
+10 728%
13
+15%
9
-29%
13
+42%
7
-46%
6
-11%
8
+30%
8
+3%
4
-51%
8
+87%
6
-16%
1
-80%
3 640
+286 888%
(2)
N/A
1
N/A
2
+94%
154 839
+9 994 020%
4
-100%
0
-94%
(4 868)
N/A
(249 888)
-5 033%
(134 834)
+46%
(135 385)
0%
(118 997)
+12%
32 536
N/A
64 032
+97%
54 014
-16%
68 659
+27%
56 191
-18%
145 622
+159%
253 809
+74%
Net Income
Tax Provision
0
(3)
(4)
(4)
(5)
0
(1)
2
3
5
7
6
10
3
(3)
(4)
(11)
(7)
(1)
0
4
12
13
11
14
11
7
7
4
(6)
(4)
(4)
(5)
(5)
(6)
(8)
(6)
(2)
(1)
1
1
(8)
(9)
(8)
(9)
(4)
(4)
(5)
(5)
(0)
(3)
(0)
2
22 405
4
2
1
(137 265)
(7)
(9)
(3 599)
1 180
8 394
13 784
6 549
2 758
(28 634)
(17 186)
(37 359)
(39 835)
(68 408)
(83 737)
Income from Continuing Operations
4
9
12
10
11
11
11
8
5
(1)
(7)
(5)
(16)
1
12
7
14
(24)
(35)
(37)
(35)
(41)
(44)
(38)
(48)
(52)
(47)
(47)
(37)
0
1
(0)
3
0
2
4
0
1
(1)
(1)
1
3
4
1
3
3
2
3
3
4
4
6
3
26 045
2
2
2
17 574
(3)
(9)
(8 467)
(248 708)
(126 439)
(121 601)
(112 448)
35 295
35 398
36 827
31 301
16 356
77 215
170 072
Income to Minority Interest
0
0
0
0
0
0
0
(1)
(1)
(1)
(1)
(0)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(0)
0
0
0
(0)
0
0
(0)
(0)
(0)
(0)
(0)
(0)
(0)
(0)
0
(125)
(0)
(0)
(0)
(90)
(0)
(0)
(32)
(31)
(14)
7
42
(0)
(21)
(49)
(9)
(21)
31
25
Net Income (Common)
4
N/A
9
+142%
12
+33%
10
-16%
11
+10%
11
-2%
11
+4%
7
-33%
4
-49%
(2)
N/A
(8)
-322%
(5)
+30%
(16)
-192%
1
N/A
12
+1 883%
7
-45%
14
+118%
(24)
N/A
(35)
-45%
(37)
-8%
(35)
+6%
(41)
-16%
(43)
-6%
(37)
+15%
(47)
-28%
(52)
-9%
(47)
+8%
(47)
+0%
(37)
+21%
0
N/A
1
+537%
(0)
N/A
3
N/A
0
-84%
2
+278%
4
+133%
0
-90%
1
+31%
(1)
N/A
(1)
N/A
1
N/A
3
+360%
4
+27%
1
-83%
3
+459%
3
-24%
2
-20%
3
+51%
3
-6%
4
+29%
4
+11%
6
+45%
3
-43%
25 920
+747 306%
2
-100%
2
+33%
2
+1%
17 484
+711 102%
(3)
N/A
(9)
-192%
(8 499)
-99 022%
(248 739)
-2 827%
(126 453)
+49%
(121 594)
+4%
(112 406)
+8%
35 295
N/A
35 377
+0%
36 778
+4%
31 292
-15%
16 335
-48%
77 246
+373%
170 097
+120%
EPS (Diluted)
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
1.18
N/A
0
N/A
0
N/A
0
N/A
0.8
N/A
0
N/A
0
N/A
-0.38
N/A
-11.38
-2 895%
-5.78
+49%
-5.56
+4%
-5.14
+8%
1.62
N/A
1.62
N/A
1.68
+4%
1.43
-15%
0.75
-48%
1.89
+152%
4.18
+121%

See Also

Summary
DEWA intrinsic value, competitors valuation, and company profile.
DCF Valuation
DEWA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DEWA stock valuation using valuation multiples.
Wall Street Estimates
DEWA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
DEWA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 301,200+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.