PT Darma Henwa Tbk

PT Darma Henwa Tbk

IIDX:DEWA
258.00
IDR
0.00
(0.00%)
112.72EPS
2.52P/E
11.09TMarket Cap
Apr 01Next Earn
2013 Y
2014 Y
2015 Y
2016 Y
2017 Y
2018 Y
2019 Y
2020 Y
2021 Y
2022 Y
2023 Y
2024 Y
2025 Y
TTM
Revenue per Share
1,508,457.36
1,654,764.92
2,100,021.9
2,161,012.91
2,033,500.41
2,664,691.12
3,076,287.89
2,814,360.42
211.17
277.69
337.36
276.01
166.25
162.83
Basic EPS, GAAP
-351,175.67
995.48
4,164.25
4,373.95
23,119.86
24,665.31
33,606.66
15,222.9
0.71
-11.38
1.62
2.53
112
112.73
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Book Value per Share
1,516,666.42
1,576,370.82
1,964,864.52
1,876,780.81
1,904,857.64
2,226,294.35
2,089,761.58
2,498,870.49
177.09
147.46
136.15
138.91
210.77
207.33
Tangible Book Value per Share
1,516,666.42
1,576,370.82
1,964,864.52
1,876,780.81
1,904,857.64
2,226,294.35
2,089,761.58
2,498,794.27
177.08
147.46
136.15
138.91
210.77
207.33
Basic Weighted Avg Shares
21,854
21,854
21,854
21,854
21,854
21,854
21,854
21,854
21,854
21,854
21,854
21,854
38,452
39,858
Sales/Revenue/Turnover
32,965,425,489
36,162,791,949
45,893,319,666
47,226,200,954
44,439,576,563
58,233,450,322
67,228,376,692
61,504,283,514
4,614,779
6,068,501
7,372,668
6,031,957
6,392,756
6,490,046
Operating Margin (%)
-11.59
3.4
4.77
1.42
9.28
3.35
2.27
-1.09
6.88
-3.75
2.68
3.06
11.3
12.05
Depreciation Expense
78,806,302
112,341,548
198,654,085
220,646,438
188,016,859
112,593,376
95,772,225
115,671,694
7,459
14,339
16,424
10,073
19,109
32,844
Net Income, GAAP
-7,674,499,673
21,754,929
91,004,381
95,587,239
505,255,246
539,029,117
734,431,102
332,677,173
15,538
-248,739
35,295
55,231
4,306,735
4,493,019
Effective Tax Rate (%)
- -
98.63
91.43
80.11
74.43
62.34
5.83
- -
88.65
- -
- -
41.9
- -
- -
Profit Margin (%)
-23.28
0.06
0.2
0.2
1.14
0.93
1.09
0.54
0.34
-4.1
0.48
0.92
67.37
69.23
Working Capital
4,561,171,012
7,114,223,195
5,207,141,104
625,695,535
-4,248,622,928
-5,922,816,256
447,313,003
4,628,484,097
-530,680
-1,524,637
-1,285,497
-859,093
481,176
-1,285,525
LT Debt
3,731,652,931
1,494,708,334
6,477,318,051
3,906,242,037
2,023,609,117
612,702,904
14,775,955,985
10,635,207,151
596,360
209,548
62,038
1,404,902
2,677,511
2,417,987
Total Equity
33,167,886,965
34,464,571,546
42,956,220,842
41,035,137,598
41,650,405,100
48,680,414,378
45,696,328,476
54,648,867,466
3,872,871
3,225,321
2,978,333
3,038,717
8,591,133
8,111,170
Return on Invested Capital (%)
- -
0.05
0.29
0.59
1.58
1.77
3.33
- -
- -
- -
- -
1.91
- -
- -
Return on Capital (%)
- -
0.09
0.29
0.51
1.5
1.68
3.11
- -
- -
- -
- -
2.37
- -
- -
Return on Common Equity (%)
-26.24
0.06
0.24
0.23
1.22
1.19
1.56
0.66
- -
-7.01
1.14
1.84
74.18
69.2

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
881,867
784,902
2,188,331
LT Borrowings
2,635,608
2,765,968
2,380,401
LT Finance Leases
41,903
46,722
37,586
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
40,687
40,687
39,049
Market Capitalization
27,260,581
17,739,721
11,089,814

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
3,619,852
2,811,789
3,151,964
Cash, Cash Equivalents & STI
1,590,630
486,824
644,250
Accounts Receivable, Net
1,537,197
1,696,293
1,570,808
Inventories
302,448
300,004
303,748
Total Current Liabilities
3,138,677
2,868,407
4,437,488
Payables & Accruals
- -
- -
- -
ST Debt
881,867
784,902
2,188,331
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
8.78%
12.08%
182.72%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
626.1%
1,167.83%
7,697.71%
Sales/Revenue/Turnover
-2.42%
-11.84%
5.98%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,452,395
1,468,256
1,602,837
1,508,468
6,031,957
2025
1,584,389
1,524,437
1,541,540
1,742,389
6,392,756
2026
1,549,302
1,656,815
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
0.37
0.29
-0.22
0.32
2.53
2025
2.4
2.44
1.75
100.89
112
2026
2.35
6.7
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -

Company Description

CEO
Teguh Boentoro
Full Time Employees
4,094
Sector
Energy minerals
Industry
Coal
Address
Prosperity Tower Jakarta JK Indonesia 12190
IPO Date
Aug 28, 2007
Website
ptdh.co.id
Business
PT Darma Henwa Tbk (DEWA.JK) is an Indonesia-based integrated mining services provider specializing in coal and mineral mining contractor services, mining infrastructure development, port management, equipment rental and maintenance, and civil engineering works. The company offers comprehensive mining support activities including land clearing, topsoil management, drilling and blasting, overburden removal and dumping, coal getting, run-of-mine coal handling, coal hauling and barging, vegetation management, site rehabilitation, road and bridge construction for mining areas, mineral dressing plant installation, earthworks, drilling exploration, and civil consulting; it also provides port services such as coal crushing and blending, stockpile management, power plant maintenance, and port equipment upkeep, alongside heavy equipment rental, repair of metal fabrication products, machinery and equipment, building construction, demolition, land preparation, and head office activities. PT Darma Henwa Tbk primarily serves coal mining clients including PT Bumi Resources Tbk subsidiaries such as Kaltim Prima Coal and Arutmin Indonesia, with operations concentrated across key mining regions in Indonesia including South Kalimantan, East Kalimantan, and North Kalimantan. Founded on October 8, 1991, and headquartered at Bakrie Tower, 8th Floor, Rasuna Epicentrum, Jakarta Selatan, Indonesia, the company transitioned from a domestic investment entity to foreign investment status in 1996 following acquisition by Henry Walker Group Limited, changed its name from PT HWE Indonesia in September 2005, and listed on the Indonesia Stock Exchange in 2007. It operates through two main segments: Mining Services, which generates the majority of revenue from coal production and related activities, and Other Services encompassing equipment rental, employment services, and management. In recent developments, PT Darma Henwa Tbk has undergone significant strategic transformations, including securing a IDR2.6 trillion syndicated loan facility led by Bank Central Asia in July 2024 to fund heavy equipment purchases, loan refinancing, leasing extensions, and working capital, enabling a doubling of in-house mining capacity from approximately 57 million bank cubic meters (mbcm) to 122 mbcm through new excavators, trucks, dozers, and graders delivered from late 2024 into early 2025. The company complemented this with an IDR942 billion (approximately USD83 million) vendor-financing agreement with Xuzhou Construction Machinery Group (XCMG) for additional fleet adding 30 mbcm capacity operational from October 2025, alongside a February 2025 debt-to-equity swap reducing its debt-to-equity ratio from 1.32x to 0.62x and improving liquidity. These initiatives support a shift to greater insourcing from subcontractors, boosting own-fleet contribution to 60% in 2025 from 46% in 2024, driving robust earnings growth with net profit surging to Rp167.99 billion in the first half of 2025 from Rp14.23 billion year-over-year, and plans for share buyback announced in November 2025 amid market volatility.