PT Daya Intiguna Yasa Tbk (MDIY) Fair Value & Analysis

Consumer Cyclical · ID · Market cap 25.3T IDR (≈ $2.5B) · ISIN ID1000207608

What is PT Daya Intiguna Yasa Tbk really worth?

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

• The model range is unusually wide (501.23 IDR to 2,466 IDR). The outcome hinges heavily on assumptions, so read the point estimate with caution.
• The price sits close to our fair value, market and models broadly agree here, little valuation tension.
• Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.

Price vs Fair Value (21 months)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

21‑month range 754.04 IDR – 1,753 IDR · fair‑value band 501.23 IDR – 2,466 IDR · the 960.00 IDR price screens below the 968.76 IDR fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

PT Daya Intiguna Yasa Tbk (MDIY) currently trades at 960.00 IDR, while our model-based Fair Value estimate is 968.76 IDR, implying the stock looks roughly 0.9% fairly valued today. The Quality Score stands at 57/100 (solid quality), in the Consumer Cyclical sector. Bull case: the Growth Earnings group reads highest at a median of 2,046 IDR per share, and 13 of the 26 models we run sit above the 960.00 IDR price. Bear case: the Asset-Based group reads lowest at 110.85 IDR, and 13 of the 26 models stay below the price. Evidence for this calculation is low.

Over the trailing twelve months, PT Daya Intiguna Yasa Tbk generated revenue of 8.5T IDR at a net margin of 14.0%. Revenue grew 31.0% year over year. It earns a return on equity of 30.9%. Net debt stands at 2.0T IDR. Fundamentals as of Aug 13, 2026

Our scenario range runs from 501.23 IDR (bear case) to 2,466 IDR (bull case); at 960.00 IDR, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 41% below its 52-week high and 25% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at −15% fair-value upside, at 1%, MDIY screens cheaper than that median.

Fair Value models

This estimate rests on fiscal year 2025 figures, and about 8 months have passed since. In that time the company retained roughly 20.13 IDR per share, which is 2.1 % of the fair value. The fair value deliberately does not add this in: the models value reported figures, not a projection.

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Widest divergence: Growth Earnings (2,046 IDR) versus Dividend Discount (0.2800 IDR). Highest evidence: EPV (74).

Key figures & financial health

Quality Score breakdown

About the company

PT Daya Intiguna Yasa Tbk operates as a household appliance, furniture, stationery, electronic, and sport equipment retailer in Indonesia and internationally.

Full company description

PT Daya Intiguna Yasa Tbk operates as a household appliance, furniture, stationery, electronic, and sport equipment retailer in Indonesia and internationally. The company offers household appliances, including cleaning equipment, clothes hangers and baskets, household equipment, household products, kitchen equipment, and tableware; furnishing products, such as laundry baskets, clocks, cutlery, mirrors, pillows, curtains, carpets, storage boxes, etc.; and hardware products comprising pipes, paints, adhesives, garden tools, electrical machines, locks and security products, hammers, toolboxes, etc. It also provides stationery and sports equipment, such as office equipment, swimming and skipping rope products, stationery products, rackets, and other sports accessories; jewellery and cosmetics products, including cosmetics, make-up and facial care products, make-up shades, glasses, accessories, etc.; toys, arts and crafts toys, and learning aids; car accessories comprising car interiors, motorcycle accessories, car exteriors, and bicycle accessories; and electrical products, such as lights, electronic products, cables, plugs, adapters, electrical accessories, battery electronics, speakers, etc. In addition, the company offers gifts, wrapping papers, gift cards and sets, photo albums, decorations, ribbons, gift box ribbons, photo frames, and other accessories; and computer and mobile accessories, including charging cables, screen protector powers, mouses, accessories, phone cases, keyboards, USB accessories, speaker, etc. It sells its products through retail stores under the MR DIY trademark name. PT Daya Intiguna Yasa Tbk was founded in 2017 and is based in Jakarta Selatan, Indonesia. PT Daya Intiguna Yasa Tbk is a subsidiary of Azara Alpina Sdn. Bhd.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

PT Daya Intiguna Yasa Tbk reported revenue of 7.9T IDR in FY2025 versus 894B IDR in FY2021, a compound +72.5%/yr. Reported net income was 1.1T IDR in FY2025.

Watch MDIY: get an alert when its fair value changes →

Peer Group

Department Stores · 121 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Valuation Multiples vs Department Stores median · lower = cheaper

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

Similar stocks

10 more Department Stores stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

Discover tools

Frequently asked questions