Symbols / DEWA.JK $486.00 -5.63% PT Darma Henwa Tbk

Energy • Thermal Coal • Indonesia • JKT
DEWA.JK Chart
O: — H: — L: — C: — V: —
SMA 20: — SMA 50: — SMA 200: —
Stock Fundamentals
Scroll to Statements
Index EQUITY
Sector Energy
Industry Thermal Coal
CEO Mr. Vinay Babu Ganga
Exch · Country JKT · Indonesia
Market Cap 19.77T
Enterprise Value 22.50T
Income 4.31T
Sales 6.39T
FCF (ttm) 1.08T
Book/sh 210.97
Cash/sh 39.13
Employees —
Insider 10d —
IPO Sep 26, 2007
Div forward ($/yr)
Div TTM ($/yr)
Dividend Yield
Ex-Div Date
5Y Avg Yield
Yield vs 5Y Avg
Payout 0.00%
P/E 4.34
Forward P/E 324,000.00
PEG —
P/S 3.09
P/B 2.30
P/C —
EV/EBITDA 4.28
EV/Sales 3.52
Quick Ratio 1.00
Current Ratio 1.15
Debt/Eq 50.24
LT Debt/Eq —
EPS (ttm) 112.02
EPS next Y —
EPS Growth 130.06%
Revenue Growth 15.50%
EPS Gr Q/Q 243.83%
Rev Gr Q/Q —
Earnings (next) —
Earnings (prior) —
ROA 21.82%
ROE 72.37%
ROIC —
Gross Margin 15.05%
Oper. Margin 227.88%
Profit Margin 67.37%
Shs Outstand 40.69B
Shs Float 28.08B
Insider Own 46.25%
Instit Own 0.50%
Short Float —
Short Ratio —
Short Interest —
52W High 865.00
vs 52W High -43.82%
52W Low 112.00
vs 52W Low 333.93%
Beta —
Impl. Vol. —
Rel Volume 0.93
Avg Volume 883.01M
Volume 823.58M
Target (mean) $941.38
Tgt Median $829.10
Tgt Low $708.19
Tgt High $1,399.11
# Analysts 4
Recom None
Prev Close $515.00
Price $486.00
Change -5.63%
About

PT Darma Henwa Tbk, together with its subsidiaries, engages in the mining support and other excavation activities, and metal fabrication products in Indonesia. It operates in two segments, Mining Services and Other Services. The company is involved in various mining activities, including land clearing, top soiling, drilling, blasting, overburden removal and dumping, coal getting, run of mine, transportation, hauling, barging, vegetation, and rehabilitation. It also engages in road and bridge construction, mineral dressing plant installation, earthworks, drilling exploration, and civil consultant management activities, as well as rental and operating lease of industrial machinery and equipment. In addition, the company is involved in the civil engineering business; port services; machinery repairing; and human resources outsourcing and management. The company was formerly known as PT HWE Indonesia and changed its name to PT Darma Henwa Tbk in September 2005. PT Darma Henwa Tbk was incorporated in 1991 and is headquartered in Jakarta Selatan, Indonesia.

Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$941.38
Mean price target
2. Current target
$486.00
Latest analyst target
3. DCF / Fair value
$477.25
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$486.00
Low
$708.19
High
$1399.11
Mean
$941.38
News
RSS: Latest DEWA.JK news

No recent news from Yahoo. Try the RSS feed for latest DEWA.JK news.

Insider Transactions

No recent insider transactions.

Financials
Statement View
Amounts in millions (2 decimals, no suffix) • EPS per share (2 decimals) • Trend = period evolution • YoY Growth = previous period %
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Revenue
6,392,755.82
+5.98%
6,031,956.70
-18.18%
7,372,668.46
+21.49%
6,068,500.85
Operating Revenue
6,392,755.82
+5.98%
6,031,956.70
-18.18%
7,372,668.46
+21.49%
6,068,500.85
Cost Of Revenue
5,430,580.84
-2.90%
5,592,491.29
-18.48%
6,860,158.68
+13.20%
6,060,174.11
Reconciled Cost Of Revenue
5,430,580.84
-2.90%
5,592,491.29
-18.48%
6,860,158.68
+13.20%
6,060,174.11
Gross Profit
962,174.97
+118.94%
439,465.41
-14.25%
512,509.77
+6054.99%
8,326.74
Operating Expense
314,704.27
+37.26%
229,279.18
-27.20%
314,959.52
+33.49%
235,942.04
Selling General And Administration
54,799.95
-24.80%
72,875.80
-30.38%
104,683.54
+83.16%
57,152.95
General And Administrative Expense
54,799.95
-24.80%
72,875.80
-30.38%
104,683.54
+83.16%
57,152.95
Other Operating Expenses
78,922.96
+1953.49%
-4,258.08
-112.94%
32,911.03
-12.19%
37,479.55
Total Expenses
5,745,285.11
-1.31%
5,821,770.46
-18.86%
7,175,118.20
+13.96%
6,296,116.16
Operating Income
647,470.70
+208.05%
210,186.24
+6.40%
197,550.26
+186.79%
-227,615.30
Total Operating Income As Reported
—
140,884.63
-26.52%
191,739.97
+457.64%
-53,612.61
EBITDA
4,490,165.91
+2326.39%
185,055.17
-9.92%
205,427.88
+588.15%
-42,083.09
Normalized EBITDA
678,552.68
+212.89%
216,863.51
+5.57%
205,427.88
+579.71%
-42,823.14
Reconciled Depreciation
19,109.16
+89.71%
10,072.68
-38.67%
16,424.09
+14.54%
14,338.89
EBIT
4,471,056.75
+2455.15%
174,982.49
-7.42%
189,003.79
+434.98%
-56,421.98
Total Unusual Items
3,811,613.23
+12083.06%
-31,808.34
0.00
-100.00%
740.05
Total Unusual Items Excluding Goodwill
3,811,613.23
+12083.06%
-31,808.34
0.00
-100.00%
740.05
Special Income Charges
3,811,613.23
+12083.06%
-31,808.34
0.00
-100.00%
740.05
Other Special Charges
583,854.87
+1735.54%
31,808.34
—
-740.05
Restructuring And Mergern Acquisition
-4,535,394.67
0.00
—
—
Write Off
139,926.56
0.00
—
—
Net Income
4,306,734.80
+7697.71%
55,230.80
+56.49%
35,294.58
+114.19%
-248,738.73
Pretax Income
4,213,744.74
+4331.81%
95,079.51
+192.22%
32,536.47
+113.02%
-249,887.70
Net Non Operating Interest Income Expense
-242,804.52
-201.22%
-80,608.27
+48.44%
-156,345.35
+18.86%
-192,691.09
Interest Expense Non Operating
257,312.01
+222.03%
79,902.98
-48.93%
156,467.31
-19.12%
193,465.72
Net Interest Income
-242,804.52
-201.22%
-80,608.27
+48.44%
-156,345.35
+18.86%
-192,691.09
Interest Expense
257,312.01
+222.03%
79,902.98
-48.93%
156,467.31
-19.12%
193,465.72
Interest Income Non Operating
15,887.46
+249.86%
4,541.14
+38.22%
3,285.41
-31.61%
4,803.72
Interest Income
15,887.46
+249.86%
4,541.14
+38.22%
3,285.41
-31.61%
4,803.72
Tax Provision
-93,016.52
-333.51%
39,834.79
+1544.22%
-2,758.22
-133.81%
-1,179.67
Tax Rate For Calcs
0.00
+0.00%
0.00
+0.00%
0.00
+4560.03%
0.00
Tax Effect Of Unusual Items
838,554.91
+12083.06%
-6,997.84
0.00
-100.00%
3.49
Net Income Including Noncontrolling Interests
4,306,761.26
+7695.79%
55,244.72
+56.52%
35,294.69
+114.19%
-248,708.03
Net Income From Continuing Operation Net Minority Interest
4,306,734.80
+7697.71%
55,230.80
+56.49%
35,294.58
+114.19%
-248,738.73
Net Income From Continuing And Discontinued Operation
4,306,734.80
+7697.71%
55,230.80
+56.49%
35,294.58
+114.19%
-248,738.73
Net Income Continuous Operations
4,306,761.26
+7695.79%
55,244.72
+56.52%
35,294.69
+114.19%
-248,708.03
Minority Interests
-26.46
-90.00%
-13.93
-12797.22%
-0.11
+99.65%
-30.70
Normalized Income
1,333,676.47
+1566.24%
80,041.30
+126.78%
35,294.58
+114.15%
-249,475.28
Net Income Common Stockholders
4,306,734.80
+7697.71%
55,230.80
+56.49%
35,294.58
+114.19%
-248,738.73
Otherunder Preferred Stock Dividend
0.00
0.00
0.00
0.00
Diluted EPS
112.00
+4326.88%
2.53
+56.17%
1.62
+14335.50%
-0.01
Basic EPS
112.00
+4326.88%
2.53
+56.17%
1.62
+14335.50%
-0.01
Basic Average Shares
38,452.36
+75.95%
21,853.73
+0.00%
21,853.73
+0.00%
21,853.73
Diluted Average Shares
38,452.36
+75.95%
21,853.73
+0.00%
21,853.73
+0.00%
21,853.73
Diluted NI Availto Com Stockholders
4,306,734.80
+7697.71%
55,230.80
+56.49%
35,294.58
+114.19%
-248,738.73
Depreciation And Amortization In Income Statement
19,109.16
+89.71%
10,072.68
-38.67%
16,424.09
+14.54%
14,338.89
Depreciation Income Statement
19,109.16
+89.71%
10,072.68
-38.67%
16,424.09
+14.54%
14,338.89
Rent Expense Supplemental
239,357.19
+159.00%
92,415.73
-65.84%
270,555.62
-55.90%
613,492.89
Total Other Finance Cost
1,379.97
-73.70%
5,246.44
+65.85%
3,163.44
-21.48%
4,029.09
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Total Assets
16,734,972.39
+90.03%
8,806,355.22
+8.22%
8,137,619.05
+1.86%
7,988,939.93
Current Assets
3,619,852.37
+31.38%
2,755,266.79
-5.21%
2,906,789.52
+29.41%
2,246,264.87
Cash Cash Equivalents And Short Term Investments
1,590,630.40
+359.02%
346,530.08
-10.42%
386,856.01
+27.30%
303,902.80
Cash And Cash Equivalents
1,590,630.40
+359.02%
346,530.08
-10.42%
386,856.01
+27.30%
303,902.80
Cash Equivalents
0.00
-100.00%
95,000.00
-27.89%
131,750.00
+290.37%
33,750.00
Cash Financial
1,590,630.40
+532.38%
251,530.08
-1.40%
255,106.01
-5.57%
270,152.80
Accounts Receivable
1,537,197.17
-4.76%
1,614,103.77
-9.05%
1,774,692.34
+101.97%
878,689.43
Gross Accounts Receivable
1,537,197.17
-5.07%
1,619,375.01
-8.97%
1,778,999.53
+102.27%
879,507.77
Allowance For Doubtful Accounts Receivable
0.00
+100.00%
-5,271.24
-22.38%
-4,307.19
-426.33%
-818.34
Other Receivables
4,689.48
-97.28%
172,138.18
-19.22%
213,099.63
-16.29%
254,575.98
Inventory
302,447.88
-24.83%
402,376.08
-2.37%
412,147.39
-26.37%
559,734.33
Raw Materials
285,310.76
-26.25%
386,842.82
-1.71%
393,588.52
-22.50%
507,837.99
Prepaid Assets
184,887.46
-16.01%
220,118.68
+83.44%
119,994.15
+109.43%
57,294.40
Other Current Assets
—
—
105,992.81
-44.81%
192,067.94
Total Non Current Assets
13,115,120.02
+116.74%
6,051,088.43
+15.68%
5,230,829.54
-8.91%
5,742,675.06
Net PPE
11,689,259.36
+231.26%
3,528,745.37
+34.30%
2,627,462.45
-17.36%
3,179,594.18
Gross PPE
9,441,918.29
-1.70%
9,605,033.30
+14.61%
8,380,274.51
+3.00%
8,135,931.65
Accumulated Depreciation
-4,761,280.40
+21.64%
-6,076,287.93
-5.62%
-5,752,812.06
-16.07%
-4,956,337.46
Properties
0.00
0.00
0.00
0.00
Land And Improvements
560.00
-28.23%
780.23
+0.00%
780.23
+0.00%
780.23
Buildings And Improvements
235,968.42
+92.48%
122,595.94
+39.54%
87,858.37
+0.37%
87,532.43
Machinery Furniture Equipment
9,138,612.97
+0.82%
9,064,296.30
+21.56%
7,456,541.42
+3.50%
7,204,224.58
Construction In Progress
3,095.22
—
—
—
Other Properties
63,681.68
-84.74%
417,360.83
-50.02%
835,094.50
-0.98%
843,394.41
Goodwill And Other Intangible Assets
0.75
+0.00%
0.75
+0.00%
0.75
+0.00%
0.75
Goodwill
0.75
+0.00%
0.75
+0.00%
0.75
+0.00%
0.75
Long Term Equity Investment
51,192.20
+621.33%
7,096.94
+6.86%
6,641.47
+6.79%
6,219.45
Non Current Deferred Assets
—
272,386.97
-12.56%
311,524.11
-16.12%
371,404.33
Non Current Deferred Taxes Assets
425.41
-93.33%
6,378.04
+7.35%
5,941.23
+5.83%
5,614.18
Non Current Prepaid Assets
24,883.81
-97.05%
844,479.47
+0.00%
844,479.47
+0.00%
844,479.47
Other Non Current Assets
62.50
—
—
—
Total Liabilities Net Minority Interest
8,143,839.12
+48.19%
5,495,545.18
+13.35%
4,848,304.17
+1.78%
4,763,619.17
Current Liabilities
3,138,676.66
-13.16%
3,614,359.75
-13.79%
4,192,286.41
+11.17%
3,770,901.86
Payables
1,662,752.17
-35.09%
2,561,584.26
+1.25%
2,530,043.23
+30.94%
1,932,266.82
Accounts Payable
889,774.26
-52.93%
1,890,311.32
+5.93%
1,784,505.61
+39.55%
1,278,761.30
Other Payable
766,291.41
+17.00%
654,966.08
+12.23%
583,600.04
-4.60%
611,737.85
Total Tax Payable
6,686.50
-59.00%
16,306.85
-89.93%
161,937.58
+287.71%
41,767.67
Current Debt And Capital Lease Obligation
881,866.63
+131.31%
381,254.14
-30.50%
548,541.75
-39.02%
899,489.71
Current Debt
835,492.26
+223.72%
258,088.93
-30.75%
372,695.77
-39.19%
612,879.76
Current Capital Lease Obligation
46,374.37
-62.35%
123,165.21
-29.96%
175,845.98
-38.65%
286,609.95
Total Non Current Liabilities Net Minority Interest
5,005,162.46
+166.06%
1,881,185.43
+186.76%
656,017.75
-33.92%
992,717.31
Long Term Debt And Capital Lease Obligation
2,677,511.44
+90.58%
1,404,901.98
+2164.58%
62,038.10
-70.39%
209,548.37
Long Term Debt
2,635,608.33
+92.09%
1,372,069.47
0.00
-100.00%
109,264.00
Long Term Capital Lease Obligation
41,903.11
+27.63%
32,832.51
-47.08%
62,038.10
-38.14%
100,284.37
Non Current Pension And Other Postretirement Benefit Plans
169,364.64
+21.64%
139,237.69
-3.69%
144,578.95
-19.99%
180,702.35
Tradeand Other Payables Non Current
775,617.01
+462.52%
137,882.02
-39.67%
228,554.25
-39.28%
376,422.70
Non Current Deferred Taxes Liabilities
1,382,669.38
+594.24%
199,163.75
-9.82%
220,846.46
-2.30%
226,043.90
Stockholders Equity
8,575,865.65
+158.84%
3,313,163.86
+0.65%
3,291,689.46
+2.15%
3,222,445.43
Common Stock Equity
8,575,865.65
+158.84%
3,313,163.86
+0.65%
3,291,689.46
+2.15%
3,222,445.43
Capital Stock
3,127,058.40
+43.09%
2,185,373.38
+0.00%
2,185,373.38
+0.00%
2,185,373.38
Common Stock
3,127,058.40
+43.09%
2,185,373.38
+0.00%
2,185,373.38
+0.00%
2,185,373.38
Share Issued
40,687.43
+86.18%
21,853.73
+0.00%
21,853.73
+0.00%
21,853.73
Ordinary Shares Number
40,687.43
+86.18%
21,853.73
+0.00%
21,853.73
+0.00%
21,853.73
Additional Paid In Capital
1,204,827.67
+63.32%
737,708.15
+0.00%
737,708.15
+0.00%
737,708.15
Retained Earnings
4,404,261.58
+510.78%
-1,072,160.63
+1.96%
-1,093,635.03
+5.95%
-1,162,879.05
Treasury Stock
160,288.05
—
—
—
Minority Interest
15,267.62
+748.63%
-2,353.82
+0.87%
-2,374.57
-182.58%
2,875.32
Total Equity Gross Minority Interest
8,591,133.27
+159.49%
3,310,810.04
+0.65%
3,289,314.89
+1.98%
3,225,320.75
Total Capitalization
11,211,473.98
+139.29%
4,685,233.33
+42.34%
3,291,689.46
-1.20%
3,331,709.44
Working Capital
481,175.71
+156.01%
-859,092.95
+33.17%
-1,285,496.89
+15.69%
-1,524,636.99
Invested Capital
12,046,966.24
+143.70%
4,943,322.26
+34.90%
3,664,385.23
-7.10%
3,944,589.19
Total Debt
3,559,378.07
+99.28%
1,786,156.12
+192.53%
610,579.85
-44.95%
1,109,038.08
Net Debt
1,880,470.19
+46.50%
1,283,628.32
—
418,240.96
Capital Lease Obligations
88,277.48
-43.41%
155,997.72
-34.42%
237,884.08
-38.51%
386,894.32
Net Tangible Assets
8,575,864.90
+158.84%
3,313,163.11
+0.65%
3,291,688.71
+2.15%
3,222,444.68
Tangible Book Value
8,575,864.90
+158.84%
3,313,163.11
+0.65%
3,291,688.71
+2.15%
3,222,444.68
Available For Sale Securities
1,106,339.61
+0.00%
1,106,339.61
+0.00%
1,106,339.61
+0.00%
1,106,339.61
Investmentin Financial Assets
1,106,339.61
+0.00%
1,106,339.61
+0.00%
1,106,339.61
+0.00%
1,106,339.61
Investmentsin Associatesat Cost
51,192.20
+621.33%
7,096.94
+6.86%
6,641.47
+6.79%
6,219.45
Other Equity Interest
6.05
—
1,462,242.96
+40306.59%
3,618.82
Other Inventories
17,137.11
+10.33%
15,533.26
-16.30%
18,558.86
-64.24%
51,896.33
Line Item Trend 2025-12-31 2024-12-31 2023-12-31 2022-12-31
Investing Cash Flow
-1,686,223.85
-21.82%
-1,384,226.40
-470.28%
-242,729.09
-80.80%
-134,256.25
Net PPE Purchase And Sale
-1,587,772.48
-10.60%
-1,435,545.24
-668.62%
-186,769.32
+22.46%
-240,876.29
Purchase Of PPE
-1,588,907.88
-10.65%
-1,435,980.79
-668.85%
-186,769.32
+22.70%
-241,616.34
Sale Of PPE
1,135.40
+160.68%
435.55
0.00
-100.00%
740.05
Capital Expenditure
-1,588,907.88
-10.65%
-1,435,980.79
-668.85%
-186,769.32
+22.70%
-241,616.34
Net Business Purchase And Sale
-98,451.37
0.00
—
—
Purchase Of Business
-100,178.51
0.00
—
—
Net Other Investing Changes
—
51,318.83
+191.71%
-55,959.77
-152.49%
106,620.04
Financing Cash Flow
1,474,212.49
+101.78%
730,619.33
+194.51%
-773,091.23
-85.89%
-415,895.10
Net Issuance Payments Of Debt
2,130,036.51
+64.72%
1,293,123.00
+481.98%
-338,535.36
-3.02%
-328,624.75
Issuance Of Debt
2,637,453.88
+29.18%
2,041,635.87
+94.76%
1,048,288.00
+3.35%
1,014,338.32
Repayment Of Debt
-507,417.37
+32.21%
-748,512.87
+46.03%
-1,386,823.36
-3.27%
-1,342,963.07
Long Term Debt Issuance
2,637,453.88
+29.18%
2,041,635.87
+94.76%
1,048,288.00
+3.35%
1,014,338.32
Long Term Debt Payments
-507,417.37
+32.21%
-748,512.87
+46.03%
-1,386,823.36
-3.27%
-1,342,963.07
Net Long Term Debt Issuance
2,130,036.51
+64.72%
1,293,123.00
+481.98%
-338,535.36
-3.02%
-328,624.75
Net Common Stock Issuance
-160,288.05
0.00
—
—
Common Stock Payments
-160,288.05
0.00
—
—
Repurchase Of Capital Stock
-160,288.05
0.00
—
—
Net Other Financing Charges
-411,973.13
-40.79%
-292,609.36
-63.78%
-178,665.08
-191.29%
195,708.84
Changes In Cash
1,244,100.32
+3185.11%
-40,325.93
-142.89%
94,011.93
+130.68%
-306,450.34
Effect Of Exchange Rate Changes
—
0.00
+100.00%
-11,058.73
-103.73%
296,872.76
Beginning Cash Position
346,530.08
-10.42%
386,856.01
+27.30%
303,902.80
-3.06%
313,480.38
End Cash Position
1,590,630.40
+359.02%
346,530.08
-10.42%
386,856.01
+27.30%
303,902.80
Free Cash Flow
-132,796.20
+83.86%
-822,699.64
-189.13%
923,062.93
+44178.51%
2,084.68
Cash Flowsfromusedin Operating Activities Direct
1,456,111.68
+137.43%
613,281.15
-44.74%
1,109,832.25
+355.41%
243,701.02
Classesof Cash Payments
-4,700,377.27
+10.25%
-5,237,238.88
-5.20%
-4,978,152.26
+12.86%
-5,712,843.13
Classesof Cash Receiptsfrom Operating Activities
6,333,929.12
+2.26%
6,194,028.88
-4.54%
6,488,889.46
+6.15%
6,113,173.64
Interest Paid Direct
-206,181.32
-295.03%
-52,194.02
+67.46%
-160,392.25
-37.16%
-116,938.87
Interest Received Direct
9,244.47
+103.57%
4,541.14
+38.22%
3,285.41
-31.61%
4,803.71
Paymentson Behalfof Employees
-1,047,532.37
-16.45%
-899,579.38
+7.14%
-968,775.39
-0.77%
-961,394.90
Paymentsto Suppliersfor Goodsand Services
-3,652,844.90
+15.79%
-4,337,659.50
-8.19%
-4,009,376.87
+15.62%
-4,751,448.23
Receiptsfrom Customers
6,333,929.12
+2.26%
6,194,028.88
-4.54%
6,488,889.46
+6.15%
6,113,173.64
Sale Of Business
1,727.13
0.00
—
—
Taxes Refund Paid Direct
19,496.68
+106.59%
-295,855.98
-21.35%
-243,798.11
-447.93%
-44,494.34
SEC Filings

No SEC filings found for this symbol (may be non-US or ticker not in SEC index).

Trades
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status
Posts
Published Title Author Category