PT Dharma Polimetal Tbk

PT Dharma Polimetal Tbk

IIDX:DRMA
910.00
IDR
+5.00
(+0.55%)
132.76EPS
6.83P/E
4.19TMarket Cap
PT Dharma Polimetal Tbk
IDX:DRMA
(Indonesia Stock Exchange)

Recent

price

910.00

P/E

ratio

6.83

div

yld

-NaN%

ROIC.AI

2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
521.14
580
398.36
717.76
829.9
1,177.5
1,170.38
1,262.18
1,278.59
Revenue per Share
26.38
37.04
4.02
74.19
83.76
130
123.1
138.67
130.3
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
2.97
4.31
- -
12.32
14.97
20.94
36.4
43
- -
Dividend per Share
76.34
107.31
108.18
228.22
295.38
404.41
494.52
589.85
579.98
Book Value per Share
76.34
106.48
107.77
227.63
295.26
403.11
491.9
587.66
578.02
Tangible Book Value per Share
4,706
4,706
4,706
4,059
4,706
4,706
4,706
4,706
4,706
Basic Weighted Avg Shares
2,452,403
2,729,393
1,874,640
2,913,263
3,905,415
5,541,171
5,507,650
5,939,676
6,016,911
Sales/Revenue/Turnover
8.61
9.9
3.37
10.49
11.17
12.65
13.06
12.42
11.24
Operating Margin (%)
3,846
5,279
5,778
5,428
6,117
9,297
20,183
23,953
26,036
Depreciation Expense
124,128
174,289
18,906
301,143
394,167
611,752
579,289
652,584
613,157
Net Income, GAAP
26.32
25.27
50.3
17.01
19.72
18.67
20.12
20.05
20.15
Effective Tax Rate (%)
5.06
6.39
1.01
10.34
10.09
11.04
10.52
10.99
10.19
Profit Margin (%)
39,748
4,542
-29,940
247,958
305,101
569,093
771,084
950,880
998,111
Working Capital
279,511
258,730
315,407
299,088
161,428
292,202
266,090
105,619
189,113
LT Debt
391,824
540,567
532,199
1,082,117
1,402,186
2,030,327
2,468,135
2,935,655
2,881,505
Total Equity
- -
21.57
3.14
24.27
22.89
28.51
21.98
21.54
19.61
Return on Invested Capital (%)
- -
22.37
5.38
24.33
23.51
28.31
21.72
21.65
19.72
Return on Capital (%)
- -
40.34
3.73
38.05
31.99
37.15
27.39
25.58
23.59
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
173,065
185,364
173,352
LT Borrowings
105,607
91,783
189,113
LT Finance Leases
11
- -
- -
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
4,706
4,706
4,706
Market Capitalization
4,964,706
4,564,706
4,188,235

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
2,035,505
2,221,099
2,190,538
Cash, Cash Equivalents & STI
592,276
658,066
539,468
Accounts Receivable, Net
752,733
731,635
794,633
Inventories
524,580
554,748
653,049
Total Current Liabilities
1,084,625
1,152,651
1,192,427
Payables & Accruals
- -
- -
- -
ST Debt
173,065
185,364
173,352
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
- -
43.64%
18.94%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
- -
317.26%
12.65%
Sales/Revenue/Turnover
- -
27.72%
7.84%
Total Cash Common Dividend
- -
- -
18.13%

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,335,226
1,219,964
1,467,245
1,485,215
5,507,650
2025
1,460,943
1,312,728
- -
1,547,100
5,939,676
2026
1,547,155
1,609,928
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
28.35
22.03
37.19
35.53
123.1
2025
30.33
20.71
- -
49.45
138.67
2026
30.78
29.35
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
36.4
2025
- -
- -
- -
- -
43
2026
- -
- -
- -
- -
- -
Business
PT Dharma Polimetal Tbk, the holding company of Dharma Group and a subsidiary of Triputra Group, manufactures automotive components for two-wheeled and four-wheeled vehicles in Indonesia. The company produces motorcycle parts including frame body, swing arm, grabrail, side stand, main stand, steering handle, muffler, and fasteners; car components such as suspension member, windshield header, steering hanger beam, insulator exhaust, hood lock, member apron, axle torsion beam, body lower, back inner and outer, powerace boxes, powerace max, powerace new assy EV, door sash comp, tail gate, and floor harness; wiring harness and electric components; precision plastics; cutting precision tools including carbide, diamond, and HSS tools, inspection jigs, dies, universal robots, and special purpose machines; exhaust pipes; control cables for throttle, speedometer, front brake, backdoor, fuel lid, hood lock, and clutch; and other items like converter frame sub assy and pipe exhaust tile. It supplies original equipment manufacturers such as Honda, Yamaha, Kawasaki, Toyota, Daihatsu, Hyundai, Mitsubishi, and Suzuki, as well as electronic firms like Epson and Polytron, primarily serving the Indonesian market with facilities in Cikarang and Cirebon. Founded in 1989 and headquartered at Jl. Angsana Raya Blok A9 No. 8, Delta Silicon 1, Kawasan Industri Lippo Cikarang, Bekasi, West Java, the company listed on the Indonesia Stock Exchange in December 2021 and employs over 2,000 people. Recent developments include the 2023 acquisition of a 72.75% stake in PT Trimitra Chitrahasta from Kuroda Electric Co. Ltd. for IDR 216.9 billion to enhance production and marketing capabilities, alongside a IDR 500 billion capital expenditure program for factory expansions at subsidiaries PT Dharma Precision Parts, PT Dharma Controlcable Indonesia, and PT Dharma Electrindo Manufacturing, new land acquisitions, and development of electric vehicle support products like battery packs, ecosystems, and charging stations; in October 2025, it announced the acquisition of PT Mah Sing Indonesia.