PT Indonesia Pondasi Raya Tbk - IDPR.JK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on September23,2026.

Insider Tracker is here!

Try it now Watch the presentation

‌
‌

‌

Let's get started...

‌

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	507,579	818,325	1,266,516	1,153,575	1,006,189	1,176,440	920,077	958,462	652,351	872,574	1,060,125	1,289,583	1,115,262	1,221,164	1,546,933	📊
Revenue Growth (1Y)	--	+61.22%	+54.77%	-8.92%	-12.78%	+16.92%	-21.79%	+4.17%	-31.94%	+33.76%	+21.49%	+21.64%	-13.52%	+9.50%	+26.68%	📊
Revenue Growth (5Y)	--	--	--	--	+98.23%	+43.76%	-27.35%	-16.91%	-35.17%	-25.83%	+15.22%	+34.55%	+70.96%	+39.95%	+77.28%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+71.91%	+29.55%	+1.82%	-3.32%	+21.37%	+53.74%	📊
Cost of Revenue	391,015	591,750	957,292	815,345	750,723	906,229	731,159	795,218	883,091	851,624	911,967	1,099,003	928,931	0	730,614	📊
Cost of Revenue Growth (1Y)	--	+51.34%	+61.77%	-14.83%	-7.93%	+20.71%	-19.32%	+8.76%	+11.05%	-3.56%	+7.09%	+20.51%	-15.48%	-100.00%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+91.99%	+53.14%	-23.62%	-2.47%	+17.63%	-6.03%	+24.73%	+38.20%	+5.19%	-100.00%	-14.21%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+117.80%	+54.11%	+14.80%	+13.93%	-100.00%	-2.68%	📊
Gross Profit	116,564	226,575	309,224	338,229	255,466	270,211	188,918	163,244	-230,740	20,950	148,157	190,580	186,330	202,872	199,596	📊
Gross Profit Growth (1Y)	--	+94.38%	+36.48%	+9.38%	-24.47%	+5.77%	-30.08%	-13.59%	-241.35%	+109.08%	+607.19%	+28.63%	-2.23%	+8.88%	-1.61%	📊
Gross Profit Growth (5Y)	--	--	--	--	+119.16%	+19.26%	-38.91%	-51.74%	-190.32%	-92.25%	-21.58%	+16.75%	+180.75%	+868.35%	+852.71%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-82.03%	-34.61%	-38.37%	-44.91%	-20.59%	-21.87%	📊
Operating Expenses	42,029	66,631	96,355	99,109	121,326	139,391	145,908	130,595	109,870	124,798	105,198	105,174	112,070	0	56,637	📊
Operating Expenses Growth (1Y)	--	+58.54%	+44.61%	+2.86%	+22.42%	+14.89%	+4.68%	-10.50%	-15.87%	+13.59%	-15.71%	-0.02%	+6.56%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+188.67%	+109.20%	+51.43%	+31.77%	-9.44%	-10.47%	-27.90%	-19.47%	+2.00%	-100.00%	-54.62%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+196.93%	+57.88%	+9.15%	+13.08%	-100.00%	-53.32%	📊
Sell General Administrative	22,237	28,066	2,015	4,069	5,467	4,605	4,930	2,789	1,815	1,766	6,356	87,050	4,275	95,087	95,502	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	683	11	232	15	4	127,807	108,056	123,032	98,842	18,124	107,795	-95,087	-38,865	📊
EBITDA	115,365	215,709	221,414	266,284	254,003	259,567	177,926	161,252	-195,938	25,468	147,962	177,314	88,193	152,353	185,245	📊
EBITDA Growth (1Y)	--	+86.98%	+2.64%	+20.26%	-4.61%	+2.19%	-31.45%	-9.37%	-221.51%	+113.00%	+480.98%	+19.84%	-50.26%	+72.75%	+21.59%	📊
EBITDA Growth (5Y)	--	--	--	--	+120.17%	+20.33%	-19.64%	-39.44%	-177.14%	-90.19%	-16.84%	+9.96%	+145.01%	+498.22%	+627.37%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-77.92%	-31.41%	-19.92%	-66.88%	-40.02%	-27.07%	📊
Depreciation and Amortization	40,711	55,765	16,409	20,656	117,165	130,420	132,912	146,207	140,854	126,741	104,043	91,883	18,000	77,413	102,685	📊
Operating Income	74,535	159,944	205,871	242,628	128,662	127,572	41,041	30,276	-337,135	-103,848	43,891	85,406	74,260	74,941	79,030	📊
Operating Income Growth (1Y)	--	+114.59%	+28.71%	+17.85%	-46.97%	-0.85%	-67.83%	-26.23%	-1213.55%	+69.20%	+142.26%	+94.59%	-13.05%	+0.92%	+5.46%	📊
Operating Income Growth (5Y)	--	--	--	--	+72.62%	-20.24%	-80.06%	-87.52%	-362.03%	-181.40%	+6.94%	+182.09%	+122.03%	+172.16%	+176.10%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-239.33%	-72.56%	-58.51%	-69.39%	-41.75%	-38.58%	📊
Interest Expense	0	0	13,133	14,738	11,208	11,264	9,590	14,048	42,496	38,911	40,343	49,742	46,582	0	10,234	📊
Pre Tax Income	64,956	151,265	191,872	230,890	124,098	117,429	34,508	-274	-379,975	-143,079	1,149	35,689	27,769	29,433	35,711	📊
Tax Provision	717	1,223	3,685	3,091	3,684	3,171	3,327	3,236	2,188	2,463	2,440	2,511	2,821	3,053	2,139	📊
NET INCOME	64,198	150,018	187,969	227,639	120,387	114,233	29,438	-3,510	-382,163	-145,542	-1,291	38,182	23,230	26,070	32,220	📊
Net Income Growth (1Y)	--	+133.68%	+25.30%	+21.10%	-47.11%	-5.11%	-74.23%	-111.92%	-10788.64%	+61.92%	+99.11%	+3057.81%	-39.16%	+12.23%	+23.59%	📊
Net Income Growth (5Y)	--	--	--	--	+87.52%	-23.85%	-84.34%	-101.54%	-417.45%	-227.41%	-104.39%	+1187.89%	+106.08%	+117.91%	+122.14%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-326.71%	-100.86%	-79.69%	-89.80%	-78.34%	-73.24%	📊
Basic EPS	3,206.82	7,493.71	15,962,074	253	60	57	14.7	-1.75	-190.8	-72.66	-0.64	19.06	11.6	13.02	16.08	📊
Diluted EPS	3,206.82	7,493.71	15,962,074	253	60	57	14.7	-1.75	-190.8	-72.66	-0.64	19.06	11.6	13.02	16.08	📊
Basic Average Shares	20	20	0	899	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	📊
Diluted Average Shares	20	20	0	899	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

507,579

818,325

1,266,516

1,153,575

1,006,189

1,176,440

920,077

958,462

652,351

872,574

1,060,125

1,289,583

1,115,262

1,221,164

1,546,933

📊

Revenue Growth (1Y)

+61.22%

+54.77%

-8.92%

-12.78%

+16.92%

-21.79%

+4.17%

-31.94%

+33.76%

+21.49%

+21.64%

-13.52%

+9.50%

+26.68%

📊

Revenue Growth (5Y)

+98.23%

+43.76%

-27.35%

-16.91%

-35.17%

-25.83%

+15.22%

+34.55%

+70.96%

+39.95%

+77.28%

📊

Revenue Growth (10Y)

+71.91%

+29.55%

+1.82%

-3.32%

+21.37%

+53.74%

📊

Cost of Revenue

391,015

591,750

957,292

815,345

750,723

906,229

731,159

795,218

883,091

851,624

911,967

1,099,003

928,931

730,614

📊

Cost of Revenue Growth (1Y)

+51.34%

+61.77%

-14.83%

-7.93%

+20.71%

-19.32%

+8.76%

+11.05%

-3.56%

+7.09%

+20.51%

-15.48%

-100.00%

📊

Cost of Revenue Growth (5Y)

+91.99%

+53.14%

-23.62%

-2.47%

+17.63%

-6.03%

+24.73%

+38.20%

+5.19%

-100.00%

-14.21%

📊

Cost of Revenue Growth (10Y)

+117.80%

+54.11%

+14.80%

+13.93%

-100.00%

-2.68%

📊

Gross Profit

116,564

226,575

309,224

338,229

255,466

270,211

188,918

163,244

-230,740

20,950

148,157

190,580

186,330

202,872

199,596

📊

Gross Profit Growth (1Y)

+94.38%

+36.48%

+9.38%

-24.47%

+5.77%

-30.08%

-13.59%

-241.35%

+109.08%

+607.19%

+28.63%

-2.23%

+8.88%

-1.61%

📊

Gross Profit Growth (5Y)

+119.16%

+19.26%

-38.91%

-51.74%

-190.32%

-92.25%

-21.58%

+16.75%

+180.75%

+868.35%

+852.71%

📊

Gross Profit Growth (10Y)

-82.03%

-34.61%

-38.37%

-44.91%

-20.59%

-21.87%

📊

Operating Expenses

42,029

66,631

96,355

99,109

121,326

139,391

145,908

130,595

109,870

124,798

105,198

105,174

112,070

56,637

📊

Operating Expenses Growth (1Y)

+58.54%

+44.61%

+2.86%

+22.42%

+14.89%

+4.68%

-10.50%

-15.87%

+13.59%

-15.71%

-0.02%

+6.56%

-100.00%

📊

Operating Expenses Growth (5Y)

+188.67%

+109.20%

+51.43%

+31.77%

-9.44%

-10.47%

-27.90%

-19.47%

+2.00%

-100.00%

-54.62%

📊

Operating Expenses Growth (10Y)

+196.93%

+57.88%

+9.15%

+13.08%

-100.00%

-53.32%

📊

Sell General Administrative

22,237

28,066

2,015

4,069

5,467

4,605

4,930

2,789

1,815

1,766

6,356

87,050

4,275

95,087

95,502

📊

Research and Development

📊

Other Income Expenses

683

232

127,807

108,056

123,032

98,842

18,124

107,795

-95,087

-38,865

📊

EBITDA

115,365

215,709

221,414

266,284

254,003

259,567

177,926

161,252

-195,938

25,468

147,962

177,314

88,193

152,353

185,245

📊

EBITDA Growth (1Y)

+86.98%

+2.64%

+20.26%

-4.61%

+2.19%

-31.45%

-9.37%

-221.51%

+113.00%

+480.98%

+19.84%

-50.26%

+72.75%

+21.59%

📊

EBITDA Growth (5Y)

+120.17%

+20.33%

-19.64%

-39.44%

-177.14%

-90.19%

-16.84%

+9.96%

+145.01%

+498.22%

+627.37%

📊

EBITDA Growth (10Y)

-77.92%

-31.41%

-19.92%

-66.88%

-40.02%

-27.07%

📊

Depreciation and Amortization

40,711

55,765

16,409

20,656

117,165

130,420

132,912

146,207

140,854

126,741

104,043

91,883

18,000

77,413

102,685

📊

Operating Income

74,535

159,944

205,871

242,628

128,662

127,572

41,041

30,276

-337,135

-103,848

43,891

85,406

74,260

74,941

79,030

📊

Operating Income Growth (1Y)

+114.59%

+28.71%

+17.85%

-46.97%

-0.85%

-67.83%

-26.23%

-1213.55%

+69.20%

+142.26%

+94.59%

-13.05%

+0.92%

+5.46%

📊

Operating Income Growth (5Y)

+72.62%

-20.24%

-80.06%

-87.52%

-362.03%

-181.40%

+6.94%

+182.09%

+122.03%

+172.16%

+176.10%

📊

Operating Income Growth (10Y)

-239.33%

-72.56%

-58.51%

-69.39%

-41.75%

-38.58%

📊

Interest Expense

13,133

14,738

11,208

11,264

9,590

14,048

42,496

38,911

40,343

49,742

46,582

10,234

📊

Pre Tax Income

64,956

151,265

191,872

230,890

124,098

117,429

34,508

-274

-379,975

-143,079

1,149

35,689

27,769

29,433

35,711

📊

Tax Provision

717

1,223

3,685

3,091

3,684

3,171

3,327

3,236

2,188

2,463

2,440

2,511

2,821

3,053

2,139

📊

NET INCOME

64,198

150,018

187,969

227,639

120,387

114,233

29,438

-3,510

-382,163

-145,542

-1,291

38,182

23,230

26,070

32,220

📊

Net Income Growth (1Y)

+133.68%

+25.30%

+21.10%

-47.11%

-5.11%

-74.23%

-111.92%

-10788.64%

+61.92%

+99.11%

+3057.81%

-39.16%

+12.23%

+23.59%

📊

Net Income Growth (5Y)

+87.52%

-23.85%

-84.34%

-101.54%

-417.45%

-227.41%

-104.39%

+1187.89%

+106.08%

+117.91%

+122.14%

📊

Net Income Growth (10Y)

-326.71%

-100.86%

-79.69%

-89.80%

-78.34%

-73.24%

📊

Basic EPS

3,206.82

7,493.71

15,962,074

253

14.7

-1.75

-190.8

-72.66

-0.64

19.06

11.6

13.02

16.08

📊

Diluted EPS

3,206.82

7,493.71

15,962,074

253

14.7

-1.75

-190.8

-72.66

-0.64

19.06

11.6

13.02

16.08

📊

Basic Average Shares

899

2,003

📊

Diluted Average Shares

899

2,003

📊

Breakdown	2012 12/31	2013 12/31	2014 12/31	2015 12/31	2016 12/31	2017 12/31	2018 12/31	2019 12/31	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	507,579	818,325	1,266,516	1,153,575	1,006,189	1,176,440	920,077	958,462	652,351	872,574	1,060,125	1,289,583	1,115,262	1,221,164	1,546,933	📊
Revenue Growth (1Y)	--	+61.22%	+54.77%	-8.92%	-12.78%	+16.92%	-21.79%	+4.17%	-31.94%	+33.76%	+21.49%	+21.64%	-13.52%	+9.50%	+26.68%	📊
Revenue Growth (5Y)	--	--	--	--	+98.23%	+43.76%	-27.35%	-16.91%	-35.17%	-25.83%	+15.22%	+34.55%	+70.96%	+39.95%	+77.28%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+71.91%	+29.55%	+1.82%	-3.32%	+21.37%	+53.74%	📊
Cost of Revenue	391,015	591,750	957,292	815,345	750,723	906,229	731,159	795,218	883,091	851,624	911,967	1,099,003	928,931	0	730,614	📊
Cost of Revenue Growth (1Y)	--	+51.34%	+61.77%	-14.83%	-7.93%	+20.71%	-19.32%	+8.76%	+11.05%	-3.56%	+7.09%	+20.51%	-15.48%	-100.00%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+91.99%	+53.14%	-23.62%	-2.47%	+17.63%	-6.03%	+24.73%	+38.20%	+5.19%	-100.00%	-14.21%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+117.80%	+54.11%	+14.80%	+13.93%	-100.00%	-2.68%	📊
Gross Profit	116,564	226,575	309,224	338,229	255,466	270,211	188,918	163,244	-230,740	20,950	148,157	190,580	186,330	202,872	199,596	📊
Gross Profit Growth (1Y)	--	+94.38%	+36.48%	+9.38%	-24.47%	+5.77%	-30.08%	-13.59%	-241.35%	+109.08%	+607.19%	+28.63%	-2.23%	+8.88%	-1.61%	📊
Gross Profit Growth (5Y)	--	--	--	--	+119.16%	+19.26%	-38.91%	-51.74%	-190.32%	-92.25%	-21.58%	+16.75%	+180.75%	+868.35%	+852.71%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-82.03%	-34.61%	-38.37%	-44.91%	-20.59%	-21.87%	📊
Operating Expenses	42,029	66,631	96,355	99,109	121,326	139,391	145,908	130,595	109,870	124,798	105,198	105,174	112,070	0	56,637	📊
Operating Expenses Growth (1Y)	--	+58.54%	+44.61%	+2.86%	+22.42%	+14.89%	+4.68%	-10.50%	-15.87%	+13.59%	-15.71%	-0.02%	+6.56%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+188.67%	+109.20%	+51.43%	+31.77%	-9.44%	-10.47%	-27.90%	-19.47%	+2.00%	-100.00%	-54.62%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+196.93%	+57.88%	+9.15%	+13.08%	-100.00%	-53.32%	📊
Sell General Administrative	22,237	28,066	2,015	4,069	5,467	4,605	4,930	2,789	1,815	1,766	6,356	87,050	4,275	95,087	95,502	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	683	11	232	15	4	127,807	108,056	123,032	98,842	18,124	107,795	-95,087	-38,865	📊
EBITDA	115,365	215,709	221,414	266,284	254,003	259,567	177,926	161,252	-195,938	25,468	147,962	177,314	88,193	152,353	185,245	📊
EBITDA Growth (1Y)	--	+86.98%	+2.64%	+20.26%	-4.61%	+2.19%	-31.45%	-9.37%	-221.51%	+113.00%	+480.98%	+19.84%	-50.26%	+72.75%	+21.59%	📊
EBITDA Growth (5Y)	--	--	--	--	+120.17%	+20.33%	-19.64%	-39.44%	-177.14%	-90.19%	-16.84%	+9.96%	+145.01%	+498.22%	+627.37%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-77.92%	-31.41%	-19.92%	-66.88%	-40.02%	-27.07%	📊
Depreciation and Amortization	40,711	55,765	16,409	20,656	117,165	130,420	132,912	146,207	140,854	126,741	104,043	91,883	18,000	77,413	102,685	📊
Operating Income	74,535	159,944	205,871	242,628	128,662	127,572	41,041	30,276	-337,135	-103,848	43,891	85,406	74,260	74,941	79,030	📊
Operating Income Growth (1Y)	--	+114.59%	+28.71%	+17.85%	-46.97%	-0.85%	-67.83%	-26.23%	-1213.55%	+69.20%	+142.26%	+94.59%	-13.05%	+0.92%	+5.46%	📊
Operating Income Growth (5Y)	--	--	--	--	+72.62%	-20.24%	-80.06%	-87.52%	-362.03%	-181.40%	+6.94%	+182.09%	+122.03%	+172.16%	+176.10%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-239.33%	-72.56%	-58.51%	-69.39%	-41.75%	-38.58%	📊
Interest Expense	0	0	13,133	14,738	11,208	11,264	9,590	14,048	42,496	38,911	40,343	49,742	46,582	0	10,234	📊
Pre Tax Income	64,956	151,265	191,872	230,890	124,098	117,429	34,508	-274	-379,975	-143,079	1,149	35,689	27,769	29,433	35,711	📊
Tax Provision	717	1,223	3,685	3,091	3,684	3,171	3,327	3,236	2,188	2,463	2,440	2,511	2,821	3,053	2,139	📊
NET INCOME	64,198	150,018	187,969	227,639	120,387	114,233	29,438	-3,510	-382,163	-145,542	-1,291	38,182	23,230	26,070	32,220	📊
Net Income Growth (1Y)	--	+133.68%	+25.30%	+21.10%	-47.11%	-5.11%	-74.23%	-111.92%	-10788.64%	+61.92%	+99.11%	+3057.81%	-39.16%	+12.23%	+23.59%	📊
Net Income Growth (5Y)	--	--	--	--	+87.52%	-23.85%	-84.34%	-101.54%	-417.45%	-227.41%	-104.39%	+1187.89%	+106.08%	+117.91%	+122.14%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-326.71%	-100.86%	-79.69%	-89.80%	-78.34%	-73.24%	📊
Basic EPS	3,206.82	7,493.71	15,962,074	253	60	57	14.7	-1.75	-190.8	-72.66	-0.64	19.06	11.6	13.02	16.08	📊
Diluted EPS	3,206.82	7,493.71	15,962,074	253	60	57	14.7	-1.75	-190.8	-72.66	-0.64	19.06	11.6	13.02	16.08	📊
Basic Average Shares	20	20	0	899	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	📊
Diluted Average Shares	20	20	0	899	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	2,003	📊

Breakdown

2012

12/31

2013

12/31

2014

12/31

2015

12/31

2016

12/31

2017

12/31

2018

12/31

2019

12/31

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

507,579

818,325

1,266,516

1,153,575

1,006,189

1,176,440

920,077

958,462

652,351

872,574

1,060,125

1,289,583

1,115,262

1,221,164

1,546,933

📊

Revenue Growth (1Y)

+61.22%

+54.77%

-8.92%

-12.78%

+16.92%

-21.79%

+4.17%

-31.94%

+33.76%

+21.49%

+21.64%

-13.52%

+9.50%

+26.68%

📊

Revenue Growth (5Y)

+98.23%

+43.76%

-27.35%

-16.91%

-35.17%

-25.83%

+15.22%

+34.55%

+70.96%

+39.95%

+77.28%

📊

Revenue Growth (10Y)

+71.91%

+29.55%

+1.82%

-3.32%

+21.37%

+53.74%

📊

Cost of Revenue

391,015

591,750

957,292

815,345

750,723

906,229

731,159

795,218

883,091

851,624

911,967

1,099,003

928,931

730,614

📊

Cost of Revenue Growth (1Y)

+51.34%

+61.77%

-14.83%

-7.93%

+20.71%

-19.32%

+8.76%

+11.05%

-3.56%

+7.09%

+20.51%

-15.48%

-100.00%

📊

Cost of Revenue Growth (5Y)

+91.99%

+53.14%

-23.62%

-2.47%

+17.63%

-6.03%

+24.73%

+38.20%

+5.19%

-100.00%

-14.21%

📊

Cost of Revenue Growth (10Y)

+117.80%

+54.11%

+14.80%

+13.93%

-100.00%

-2.68%

📊

Gross Profit

116,564

226,575

309,224

338,229

255,466

270,211

188,918

163,244

-230,740

20,950

148,157

190,580

186,330

202,872

199,596

📊

Gross Profit Growth (1Y)

+94.38%

+36.48%

+9.38%

-24.47%

+5.77%

-30.08%

-13.59%

-241.35%

+109.08%

+607.19%

+28.63%

-2.23%

+8.88%

-1.61%

📊

Gross Profit Growth (5Y)

+119.16%

+19.26%

-38.91%

-51.74%

-190.32%

-92.25%

-21.58%

+16.75%

+180.75%

+868.35%

+852.71%

📊

Gross Profit Growth (10Y)

-82.03%

-34.61%

-38.37%

-44.91%

-20.59%

-21.87%

📊

Operating Expenses

42,029

66,631

96,355

99,109

121,326

139,391

145,908

130,595

109,870

124,798

105,198

105,174

112,070

56,637

📊

Operating Expenses Growth (1Y)

+58.54%

+44.61%

+2.86%

+22.42%

+14.89%

+4.68%

-10.50%

-15.87%

+13.59%

-15.71%

-0.02%

+6.56%

-100.00%

📊

Operating Expenses Growth (5Y)

+188.67%

+109.20%

+51.43%

+31.77%

-9.44%

-10.47%

-27.90%

-19.47%

+2.00%

-100.00%

-54.62%

📊

Operating Expenses Growth (10Y)

+196.93%

+57.88%

+9.15%

+13.08%

-100.00%

-53.32%

📊

Sell General Administrative

22,237

28,066

2,015

4,069

5,467

4,605

4,930

2,789

1,815

1,766

6,356

87,050

4,275

95,087

95,502

📊

Research and Development

📊

Other Income Expenses

683

232

127,807

108,056

123,032

98,842

18,124

107,795

-95,087

-38,865

📊

EBITDA

115,365

215,709

221,414

266,284

254,003

259,567

177,926

161,252

-195,938

25,468

147,962

177,314

88,193

152,353

185,245

📊

EBITDA Growth (1Y)

+86.98%

+2.64%

+20.26%

-4.61%

+2.19%

-31.45%

-9.37%

-221.51%

+113.00%

+480.98%

+19.84%

-50.26%

+72.75%

+21.59%

📊

EBITDA Growth (5Y)

+120.17%

+20.33%

-19.64%

-39.44%

-177.14%

-90.19%

-16.84%

+9.96%

+145.01%

+498.22%

+627.37%

📊

EBITDA Growth (10Y)

-77.92%

-31.41%

-19.92%

-66.88%

-40.02%

-27.07%

📊

Depreciation and Amortization

40,711

55,765

16,409

20,656

117,165

130,420

132,912

146,207

140,854

126,741

104,043

91,883

18,000

77,413

102,685

📊

Operating Income

74,535

159,944

205,871

242,628

128,662

127,572

41,041

30,276

-337,135

-103,848

43,891

85,406

74,260

74,941

79,030

📊

Operating Income Growth (1Y)

+114.59%

+28.71%

+17.85%

-46.97%

-0.85%

-67.83%

-26.23%

-1213.55%

+69.20%

+142.26%

+94.59%

-13.05%

+0.92%

+5.46%

📊

Operating Income Growth (5Y)

+72.62%

-20.24%

-80.06%

-87.52%

-362.03%

-181.40%

+6.94%

+182.09%

+122.03%

+172.16%

+176.10%

📊

Operating Income Growth (10Y)

-239.33%

-72.56%

-58.51%

-69.39%

-41.75%

-38.58%

📊

Interest Expense

13,133

14,738

11,208

11,264

9,590

14,048

42,496

38,911

40,343

49,742

46,582

10,234

📊

Pre Tax Income

64,956

151,265

191,872

230,890

124,098

117,429

34,508

-274

-379,975

-143,079

1,149

35,689

27,769

29,433

35,711

📊

Tax Provision

717

1,223

3,685

3,091

3,684

3,171

3,327

3,236

2,188

2,463

2,440

2,511

2,821

3,053

2,139

📊

NET INCOME

64,198

150,018

187,969

227,639

120,387

114,233

29,438

-3,510

-382,163

-145,542

-1,291

38,182

23,230

26,070

32,220

📊

Net Income Growth (1Y)

+133.68%

+25.30%

+21.10%

-47.11%

-5.11%

-74.23%

-111.92%

-10788.64%

+61.92%

+99.11%

+3057.81%

-39.16%

+12.23%

+23.59%

📊

Net Income Growth (5Y)

+87.52%

-23.85%

-84.34%

-101.54%

-417.45%

-227.41%

-104.39%

+1187.89%

+106.08%

+117.91%

+122.14%

📊

Net Income Growth (10Y)

-326.71%

-100.86%

-79.69%

-89.80%

-78.34%

-73.24%

📊

Basic EPS

3,206.82

7,493.71

15,962,074

253

14.7

-1.75

-190.8

-72.66

-0.64

19.06

11.6

13.02

16.08

📊

Diluted EPS

3,206.82

7,493.71

15,962,074

253

14.7

-1.75

-190.8

-72.66

-0.64

19.06

11.6

13.02

16.08

📊

Basic Average Shares

899

2,003

📊

Diluted Average Shares

899

2,003

📊

Ex-Dividend date
Payment date
Annual Dividend	5.00 (IDR)
Dividend Yield	1.87%
Shareholders Yield	-5.68%
Next Earnings	--
Market cap	537.10B (IDR)
EPS (TTM)	16.08 (IDR)
P/E (TTM)	16.67 (IDR)
Last Close	268.00

Next Earnings	--
Market cap	537.10B (IDR)
EPS (TTM)	16.08 (IDR)
P/E (TTM)	16.67 (IDR)
Last Close	268.00 (IDR)

Ex-Dividend date
Payment date
Annual Dividend	5.00 (IDR)
Dividend Yield	1.87%
Shareholders Yield	-5.68%
Next Earnings	--
Market cap	537.10B (IDR)
EPS (TTM)	16.08 (IDR)
P/E (TTM)	16.67 (IDR)
Last Close	268.00

Next Earnings	--
Market cap	537.10B (IDR)
EPS (TTM)	16.08 (IDR)
P/E (TTM)	16.67 (IDR)
Last Close	268.00 (IDR)