1. Indonesia Stocks

  2. •

    Retail trade

  3. •

    Drugstore chains
PT DFI Retail Nusantara Tbk

PT DFI Retail Nusantara Tbk

IIDX:HERO
302.00
IDR
+12.00
(+4.14%)
2.45EPS
8.43P/E
1.25TMarket Cap
Nov 04Next Earn
PT DFI Retail Nusantara Tbk
IDX:HERO
(Indonesia Stock Exchange)

Recent

price

302.00

P/E

ratio

8.43

div

yld

- -

ROIC.AI

2010
2011
2012
2013
2014
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
TTM
IDR
2,242.03
2,623.64
3,080.36
3,111.79
3,052.12
3,430.68
3,269.39
3,115.39
3,100.27
2,911.59
850.78
832.11
1,060.48
1,048.72
1,086.13
1,158.72
1,244.37
Revenue per Share
65.04
80.18
88.72
175.49
10.46
-34.44
28.82
-45.75
-298.83
-6.74
-290.32
-230.31
14.13
-31.59
-1.33
38.32
35.34
Basic EPS, GAAP
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Free Cash Flow per Basic Share
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
Dividend per Share
336.63
416.81
485.84
1,280.12
1,303.61
1,246.38
1,304.56
1,214.65
884.34
876.41
443.32
208.87
224.24
339.45
356.92
396.46
411.48
Book Value per Share
323.37
383.22
454.2
1,257.71
1,281.25
1,217.6
1,285.1
1,199.52
871.15
860.55
423.18
190.66
203.25
319.13
333.17
378.24
392.47
Tangible Book Value per Share
3,412
3,412
3,412
3,824
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
4,184
Basic Weighted Avg Shares
7,649,989
8,952,052
10,510,422
11,900,354
12,768,973
14,352,700
13,677,931
13,033,638
12,970,389
12,181,025
3,559,333
3,481,227
4,436,667
4,387,448
4,543,989
4,847,655
5,205,991
Sales/Revenue/Turnover
4.29
4.76
4.63
2.5
-0.88
-1.52
0.15
-2.09
-0.7
0.22
-9.95
-14.87
-0.02
0.14
2.66
5.32
5.43
Operating Margin (%)
- -
224,305
264,213
304,060
376,451
430,154
418,343
420,066
439,705
218,758
214,618
308,127
324,046
341,831
336,093
343,759
345,891
Depreciation Expense
221,909
273,586
302,728
671,138
43,755
-144,078
120,588
-191,406
-1,250,189
-28,216
-1,214,602
-963,526
59,111
-132,165
-5,585
160,336
147,852
Net Income, GAAP
24.29
24.46
24.61
15.07
7
- -
17.44
- -
- -
- -
- -
- -
- -
- -
- -
24.92
- -
Effective Tax Rate (%)
2.9
3.06
2.88
5.64
0.34
-1
0.88
-1.47
-9.64
-0.23
-34.12
-27.68
1.33
-3.01
-0.12
3.31
2.84
Profit Margin (%)
-367,601
-383,841
-1,061,323
1,391,024
495,115
548,721
846,299
426,154
596,659
155,338
-737,899
-738,505
-926,381
-1,765,787
-1,449,764
-996,538
-879,887
Working Capital
- -
- -
- -
- -
- -
- -
- -
- -
- -
- -
547,514
2,059,538
2,097,962
856,994
196,594
253,623
247,368
LT Debt
1,148,600
1,422,186
1,657,729
5,355,569
5,453,820
5,214,378
5,457,783
5,081,633
3,699,741
3,666,562
1,854,688
873,820
938,138
1,420,122
1,493,222
1,658,640
1,721,476
Total Equity
17.22
17.09
16.28
17.47
0.2
- -
0.76
- -
- -
- -
- -
- -
- -
- -
- -
4.85
- -
Return on Invested Capital (%)
17.63
17.63
16.75
18.83
0.99
- -
2.61
- -
- -
- -
- -
- -
- -
- -
- -
8.03
- -
Return on Capital (%)
21.39
21.28
19.66
19.14
0.81
-2.7
2.26
-3.63
-28.47
-0.77
-44
-70.63
6.52
-11.21
-0.38
10.17
8.98
Return on Common Equity (%)

Capital Structure

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
ST Debt
1,006,043
1,023,081
1,073,615
LT Borrowings
- -
- -
- -
LT Finance Leases
253,623
244,746
247,368
Preferred Equity and Hybrid Capital
- -
- -
- -
Shares Outstanding
4,184
4,184
4,184
Market Capitalization
1,798,963
1,690,188
1,246,723

Working Capital

IDR

•

in mil. unless spec.
Dec'25
Mar'26
Jun'26
Total Current Assets
1,418,688
1,343,879
1,358,054
Cash, Cash Equivalents & STI
47,089
38,168
25,591
Accounts Receivable, Net
118,863
93,422
56,535
Inventories
974,350
1,003,946
1,037,446
Total Current Liabilities
2,415,226
2,220,603
2,237,941
Payables & Accruals
- -
- -
- -
ST Debt
1,006,043
1,023,081
1,073,615
Deferred Revenue
- -
- -
- -

Growth Rates

IDR

•

in mil. unless spec.

(avg. rate of change)

10 years
5 years
1 year
Total Equity
-5.76%
4.42%
11.08%
Free Cash Flow
- -
- -
- -
Net Income, GAAP
70.07%
-703.4%
-2,970.83%
Sales/Revenue/Turnover
-5.24%
6.88%
6.68%
Total Cash Common Dividend
- -
- -
- -

Quarterly Revenue

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
1,070,835
996,963
1,128,521
1,163,541
4,543,989
2025
1,210,232
1,144,243
1,156,726
1,336,454
4,847,655
2026
1,407,911
1,304,900
- -
- -
- -

Quarterly Earnings Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
-0.27
39.03
5.13
-45.23
-1.33
2025
6.49
11.48
-1.16
21.51
38.32
2026
20.8
-5.81
- -
- -
- -

Quarterly Dividends Per Share

IDR

•

in mil. unless spec.

Year

Q1
Q2
Q3
Q4
FY
2024
- -
- -
- -
- -
- -
2025
- -
- -
- -
- -
- -
2026
- -
- -
- -
- -
- -
Similar Companies
CVS Health Corporation (NYSE:CVS)
MatsukiyoCocokara & Co. (TSE:3088)
TSURUHA Holdings, Inc. (TSE:3391)
Guardian Pharmacy Services, Inc. (NYSE:GRDN)
MedPlus Health Services Ltd. (NSE:MEDPLUS)
Raia Drogasil S.A. (B3:RADL3)
Business
PT DFI Retail Nusantara Tbk (HERO.JK), a subsidiary of DFI Retail Group Holdings Ltd, operates as a leading multi-format retailer in Indonesia, focusing on health and beauty products through the Guardian brand and home furnishings through the IKEA brand. Guardian offers a comprehensive range of health and beauty items, personal care products, baby care essentials, pharmaceuticals, and related consumer goods via specialty stores, pharmacies, drug stores, and an omnichannel platform including e-commerce; IKEA provides affordable, ready-to-assemble home furnishing items, accessories, and household solutions through its flagship stores. The company conducts its operations across key Indonesian regions including Java, Sumatra, Kalimantan, Sulawesi, and Bali, with approximately 4,300 employees, and maintains its headquarters in Tangerang Selatan. Founded in 1971 as PT Hero Supermarket Tbk, the company underwent a major strategic pivot in 2024 by divesting its Hero Supermarket grocery segment to affiliate PT Hero Retail Nusantara in June 2024 and changing its name to PT DFI Retail Nusantara Tbk in December 2024 to align with its sharpened focus on Guardian and IKEA businesses. Additional recent developments include the sale of four non-core properties during 2024 to bolster its balance sheet and a new partnership via IKEA Indonesia with Indonesia's Ministry of Trade in June 2025 under the Teras Indonesia program to support local MSMEs through store space, sales opportunities, and training.