Valuation PT Daya Intiguna Yasa Tbk

Equities

End-of-day quote INDONESIA S.E. Other stock markets 13/05/2026			5-day change	1st Jan Change
815.00 ^IDR	-4.12%		-5.23%	-18.09%

04-29	PT Daya Intiguna Yasa Tbk Reports Earnings Results for the First Quarter Ended March 31, 2026	CI
03-13	Daya Intiguna Yasa's Profit Jumps 16% in Q4 2025	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2024	2025	2026	2027	2028
Capitalization ¹	44,838,898	25,064,440	20,530,169	-	-
Change	-	-44.1%	-18.09%	-	-
Enterprise Value (EV) ¹	44,839	26,055	22,321	21,679	21,579
Change	-	-41.89%	-14.33%	-2.88%	-0.46%
P/E ratio	-	22.6x	15.6x	12.3x	11.1x
PBR	-	6.01x	4.13x	3.37x	2.91x
PEG	-	-	0.8x	0.5x	1x
Capitalization / Revenue	6.6x	3.16x	2.18x	1.82x	1.62x
EV / Revenue	6.6x	3.29x	2.37x	1.92x	1.7x
EV / EBITDA	-	10.1x	7.39x	5.82x	5.09x
EV / EBIT	28.3x	15.8x	11.9x	9.3x	8.5x
EV / FCF	-	45x	35x	47.1x	13.2x
FCF Yield	-	2.22%	2.86%	2.12%	7.55%
Dividend per Share ³	-	-	18.47	23.21	26.28
Rate of return	-	-	2.27%	2.85%	3.22%
EPS ³	-	44.03	52.37	66.04	73.71
Distribution rate	-	-	35.3%	35.2%	35.7%
Net sales ¹	6,790	7,922	9,403	11,302	12,709
EBITDA ¹	-	2,589	3,019	3,723	4,240
EBIT ¹	1,583	1,653	1,868	2,331	2,540
Net income ¹	-	1,109	1,370	1,705	-
Net Debt ¹	-	991	1,791	1,149	1,049
Reference price ³	1,780.00	995.00	815.00	815.00	815.00
Nbr of stocks (in thousands)	25,190,392	25,190,392	25,190,392	-	-
Announcement Date	25/03/25	12/03/26	-	-	-

¹IDR in Million²IDR in Billions³IDR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
PT DAYA INTIGUNA YASA TBK	15.56x	2.37x	7.39x	2.27%	1.17B
THE HOME DEPOT, INC.	20.48x	2.03x	13.61x	3.13%	296B
LOWE'S COMPANIES, INC.	18.12x	1.7x	12.1x	2.22%	122B
KINGFISHER PLC	11.17x	0.49x	4.77x	4.59%	6.11B
MR D.I.Y. GROUP (M)	23.87x	3.1x	12.47x	4.13%	4.27B
CLAS OHLSON AB	22.74x	2.12x	13.19x	2.27%	2.79B
HOME PRODUCT CENTER	12.95x	1.37x	7.76x	6.48%	2.38B
EASYHOME NEW RETAIL GROUP CORPORATION LIMITED	11.05x	-	-	-	2.22B
Average	16.99x	1.89x	10.18x	3.58%	54.7B
Weighted average by Cap.	19.64x	1.93x	13.00x	2.92%