Subscribe

PT Dharma Polimetal Tbk (DRMA.JK)

IDR925.00 +25.00 (+2.78%)
ID JKT Consumer Cyclical Auto - Parts
Address Jl. Angsana Raya Blok A9 17550
Cikarang, ID
CEO Irianto Santoso
IPO 2021-12-20
ISIN ID1000165509

Explore sections of this company profile

Description

PT Dharma Polimetal Tbk, established in 1989 and based in Cikarang, Indonesia, is a leading manufacturer and supplier of a diverse array of automotive components for both motorcycles and cars within the Indonesian market. The company specializes in creating metal-based and plastic injection parts, along with essential cable control systems, wiring harnesses, various automotive batteries, and specialized parking solutions. Its extensive product lineup encompasses numerous vehicle components, including grabrails, frame bodies, side and main stands, swing arms, steering handles, mufflers, and arm cushions. For automotive applications, they produce items such as member approns, internal and external body lower back panels, PP members, fasteners, wheel rims, bar comp steps, fuel neck fillers, suspension components, instrument panel reinforcement sub-assemblies, steering beam hangers, hood locks, cross member frames, and various general frames and boxes. Additionally, the company manufactures Powerace battery boxes and extends its production to folding bicycles. Beyond vehicle parts, PT Dharma Polimetal Tbk also provides industrial solutions, fabricating cutting tools, jigs, special purpose machines, and precision machined components.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
IDR925.00 +25.00 (+2.78%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
2M
Beta
0.21
Float Shares
1.02B
Free Float %
21.6%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.00% +0.00% -0.51% -8.88% -5.80% -7.14% -2.50% -9.30% +96.57% +96.57% +96.57%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
925.00
DCF (Unlevered) 2,265.97 +145.0%
DCF (Levered) 6,902.47 +646.2%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 1 0
Buy 5 0
Hold 0 -1
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.81
Safe zone
Piotroski F-Score
6 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
A
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
3 / 5
Medium
P/E Score
4 / 5
High
P/Book Score
3 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Auto - Parts: +7.8%
    +7.8% Q1'26: +5.9% (vs Q1'25)
  • EPS growth Auto - Parts: +18.0%
    +12.7% Q1'26: +2.2% (vs Q1'25)
  • FCF margin FCF growth · Auto - Parts: +53.1%
    +8.2% Q1'26: +4.3% (vs Q1'25)
  • EBIT margin Auto - Parts: +7.5%
    +11.6% Q1'26: +12.4% (vs Q1'25)
  • ROIC Auto - Parts: +6.4%
    +21.1% Q1'26: +22.5% (vs Q1'25)
  • Share dilution Auto - Parts: +0.0%
    +0.0% Q1'26: +0.0% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Auto - Parts: 0.27×
    0.29× Q1'26: 0.35× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.22) × ERP
WACC = 94% × Ke + 6% × Kd (12.4%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 2,265.97 Current price: 925.00
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
3 Rev. Ana.
3 EPS Ana.
Dec 2027
3 Rev. Ana.
3 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Revenue
3.91T
est: 3.66T (+6.9%)
5.54T
est: 5.36T (+3.5%)
5.51T
est: 5.47T (+0.8%)
5.94T
est: 5.85T (+1.5%)
6.73T
6.68T – 6.82T
+15.0% YoY
7.29T
7.16T – 7.42T
+8.3% YoY
7.39T
7.30T – 7.51T
+1.4% YoY
EBITDA
618.03B
est: 549.36B (+12.5%)
953.95B
est: 880.42B (+8.4%)
800.26B
est: 898.38B (-10.9%)
971.12B
est: 961.68B (+1.0%)
1.11T
1.10T – 1.12T
+15.0% YoY
1.20T
1.18T – 1.22T
+8.3% YoY
1.22T
1.20T – 1.23T
+1.4% YoY
EBIT
490.57B
est: 427.28B (+14.8%)
768.94B
est: 713.31B (+7.8%)
780.08B
est: 727.86B (+7.2%)
690.25B
est: 779.15B (-11.4%)
896.15B
889.14B – 908.47B
+15.0% YoY
970.89B
953.42B – 987.82B
+8.3% YoY
984.61B
971.68B – 1.00T
+1.4% YoY
Net Income
394.17B
est: 362.21B (+8.8%)
611.75B
est: 502.96B (+21.6%)
579.29B
est: 571.41B (+1.4%)
652.58B
est: 611.59B (+6.7%)
711.85B
706.40B – 746.26B
+16.4% YoY
781.07B
764.01B – 821.81B
+9.7% YoY
781.10B
767.84B – 797.09B
+0.0% YoY
SGA
59.61B
est: 60.83B (-2.0%)
89.82B
est: 83.16B (+8.0%)
85.42B
est: 84.85B (+0.7%)
86.66B
est: 90.83B (-4.6%)
104.47B
103.66B – 105.91B
+15.0% YoY
113.19B
111.15B – 115.16B
+8.3% YoY
114.78B
113.28B – 116.58B
+1.4% YoY
EPS
83.76
est: 76.97 (+8.8%)
130.00
est: 106.88 (+21.6%)
123.10
est: 121.23 (+1.5%)
138.67
est: 129.75 (+6.9%)
153.00
150.11 – 158.58
+17.9% YoY
170.15
162.35 – 174.64
+11.2% YoY
166.00
163.17 – 169.38
-2.4% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-29 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-26 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-25 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-22 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-21 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-20 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-19 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-18 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-13 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-12 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-11 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-08 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-07 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-06 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-05 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-05-04 A 4/5 3/5 5/5 5/5 3/5 4/5 3/5
2026-04-30 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-29 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-28 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-27 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-24 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-23 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-22 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-21 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-20 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-17 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-16 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5
2026-04-15 A 4/5 3/5 5/5 5/5 2/5 4/5 3/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
683.78B
OE per share TTM
145.30
Owner's Yield
14.90%
Maintenance CapEx ratio
35.77%
Maint CapEx / Avg PPE
31.6%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
309.12M
Shares Outstanding
4.71B

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Ari Indra Gautama Corporate Secretary, Financial Controller & Head of Corporate Finance male
Habil Lokadjaja Head of the Internal Audit Unit male
Herwin Gultom Head of Human Resource & General Affairs
Irianto Santoso President Director male
Nanny Huseno Head of Finance & Accounting
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits