PT Indonesia Kendaraan Terminal Tbk - IPCC.JK - Fundamentals

Best investment/trading ideas for the weekJoin our free webinar on April8,2026.

Combo Screeneris now available. Explore seasonality and pattern opportunities across asset classes.

Explore now

‌
‌

‌

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	263,461	235,234	236,102	247,028	314,336	422,053	521,836	523,219	356,532	516,837	726,573	735,205	824,596	929,960	929,960	📊
Revenue Growth (1Y)	--	-10.71%	+0.37%	+4.63%	+27.25%	+34.27%	+23.64%	+0.27%	-31.86%	+44.96%	+40.58%	+1.19%	+12.16%	+12.78%	--	📊
Revenue Growth (5Y)	--	--	--	--	+19.31%	+79.42%	+121.02%	+111.81%	+13.42%	+22.46%	+39.23%	+40.52%	+131.28%	+79.93%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+96.17%	+208.87%	+211.39%	+233.81%	+195.85%	--	📊
Cost of Revenue	31,072	140,940	156,233	157,102	186,713	215,264	271,837	305,575	280,822	318,590	379,727	416,375	477,079	533,043	531,505	📊
Cost of Revenue Growth (1Y)	--	+353.60%	+10.85%	+0.56%	+18.85%	+15.29%	+26.28%	+12.41%	-8.10%	+13.45%	+19.19%	+9.65%	+14.58%	+11.73%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+500.91%	+52.73%	+73.99%	+94.51%	+50.40%	+48.00%	+39.69%	+36.26%	+69.89%	+67.31%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+925.34%	+169.42%	+166.51%	+203.68%	+185.49%	--	📊
Gross Profit	232,390	94,294	79,868	89,926	127,622	206,788	249,998	217,644	75,711	198,247	346,847	318,830	347,517	396,918	398,455	📊
Gross Profit Growth (1Y)	--	-59.42%	-15.30%	+12.59%	+41.92%	+62.03%	+20.90%	-12.94%	-65.21%	+161.85%	+74.96%	-8.08%	+9.00%	+14.22%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	-45.08%	+119.30%	+213.01%	+142.02%	-40.68%	-4.13%	+38.74%	+46.49%	+359.01%	+100.21%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-14.69%	+267.83%	+299.20%	+286.45%	+211.01%	--	📊
Operating Expenses	0	108	409	1,195	1,593	41,071	69,703	81,231	74,852	87,225	99,189	73,622	90,928	96,551	103,968	📊
Operating Expenses Growth (1Y)	--	--	+278.25%	+192.42%	+33.31%	+2477.65%	+69.71%	+16.54%	-7.85%	+16.53%	+13.72%	-25.78%	+23.51%	+6.18%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	--	+37906.33%	+16952.83%	+6696.13%	+4597.76%	+112.38%	+42.30%	-9.37%	+21.48%	+10.69%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	+91687.72%	+17911.52%	+7507.43%	+5959.61%	--	📊
Sell General Administrative	0	0	0	0	0	19,660	19,004	20,760	12,680	18,118	29,793	61,663	28,701	72,443	49,227	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	-1,593	18,295	45,994	60,471	62,172	69,107	69,397	11,959	62,227	24,108	54,741	📊
EBITDA	-23,852	2,028	0	92,266	133,424	168,156	184,971	196,222	116,680	239,669	375,997	286,582	305,126	397,929	384,794	📊
EBITDA Growth (1Y)	--	+108.50%	-100.00%	--	+44.61%	+26.03%	+10.00%	+6.08%	-40.54%	+105.41%	+56.88%	-23.78%	+6.47%	+30.41%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+659.37%	+8191.62%	--	+112.67%	-12.55%	+42.53%	+103.27%	+46.05%	+161.51%	+66.03%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1104.80%	+18440.09%	--	+230.70%	+198.24%	--	📊
Depreciation and Amortization	-232,390	-94,186	-79,459	3,535	7,395	2,438	13,990	26,004	102,181	103,975	104,412	108,805	3,486	97,563	44,692	📊
Operating Income	232,390	94,186	79,459	88,731	126,029	165,706	180,295	129,095	33,069	113,128	245,057	245,208	256,589	300,366	294,488	📊
Operating Income Growth (1Y)	--	-59.47%	-15.64%	+11.67%	+42.03%	+31.48%	+8.80%	-28.40%	-74.38%	+242.09%	+116.62%	+0.06%	+4.64%	+17.06%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-45.77%	+75.93%	+126.90%	+45.49%	-73.76%	-31.73%	+35.92%	+89.94%	+675.92%	+165.51%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-51.32%	+160.18%	+208.60%	+189.18%	+138.33%	--	📊
Interest Expense	0	0	0	0	0	9	13	17	51,119	54,453	58,598	46,424	31,794	34,122	31,441	📊
Pre Tax Income	208,537	96,214	83,044	94,914	134,112	174,707	220,553	170,218	-36,630	81,241	212,987	236,820	269,846	323,937	323,937	📊
Tax Provision	52,752	25,786	22,787	26,342	35,754	44,552	50,372	34,916	-12,857	21,185	51,262	45,966	57,630	67,424	67,424	📊
NET INCOME	155,785	70,428	60,257	68,572	98,358	130,155	170,181	135,302	-23,773	60,056	161,725	190,855	212,216	256,513	256,513	📊
Net Income Growth (1Y)	--	-54.79%	-14.44%	+13.80%	+43.44%	+32.33%	+30.75%	-20.50%	-117.57%	+352.62%	+169.29%	+18.01%	+11.19%	+20.87%	--	📊
Net Income Growth (5Y)	--	--	--	--	-36.86%	+84.80%	+182.43%	+97.31%	-124.17%	-53.86%	-4.97%	+41.06%	+992.66%	+327.12%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-61.45%	+129.63%	+216.73%	+209.48%	+160.80%	--	📊
Basic EPS	155,760	70,430	60,260	68,570	30.91	130,155	93.59	74.41	-13.07	33.03	88.94	104.96	0	141.07	141.06	📊
Diluted EPS	155,760	70,430	60,260	68,570	30.91	130,155	93.59	74.41	-13.07	33.03	88.94	104.96	0	141.07	141.06	📊
Basic Average Shares	1	1	1	1	3,182	1	1,818	1,818	1,818	1,818	1,818	1,818	0	1,818	1,818	📊
Diluted Average Shares	1	1	1	1	3,182	1	1,818	1,818	1,818	1,818	1,818	1,818	0	1,818	1,818	📊

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

263,461

235,234

236,102

247,028

314,336

422,053

521,836

523,219

356,532

516,837

726,573

735,205

824,596

929,960

📊

Revenue Growth (1Y)

-10.71%

+0.37%

+4.63%

+27.25%

+34.27%

+23.64%

+0.27%

-31.86%

+44.96%

+40.58%

+1.19%

+12.16%

+12.78%

📊

Revenue Growth (5Y)

+19.31%

+79.42%

+121.02%

+111.81%

+13.42%

+22.46%

+39.23%

+40.52%

+131.28%

+79.93%

📊

Revenue Growth (10Y)

+96.17%

+208.87%

+211.39%

+233.81%

+195.85%

📊

Cost of Revenue

31,072

140,940

156,233

157,102

186,713

215,264

271,837

305,575

280,822

318,590

379,727

416,375

477,079

533,043

531,505

📊

Cost of Revenue Growth (1Y)

+353.60%

+10.85%

+0.56%

+18.85%

+15.29%

+26.28%

+12.41%

-8.10%

+13.45%

+19.19%

+9.65%

+14.58%

+11.73%

📊

Cost of Revenue Growth (5Y)

+500.91%

+52.73%

+73.99%

+94.51%

+50.40%

+48.00%

+39.69%

+36.26%

+69.89%

+67.31%

📊

Cost of Revenue Growth (10Y)

+925.34%

+169.42%

+166.51%

+203.68%

+185.49%

📊

Gross Profit

232,390

94,294

79,868

89,926

127,622

206,788

249,998

217,644

75,711

198,247

346,847

318,830

347,517

396,918

398,455

📊

Gross Profit Growth (1Y)

-59.42%

-15.30%

+12.59%

+41.92%

+62.03%

+20.90%

-12.94%

-65.21%

+161.85%

+74.96%

-8.08%

+9.00%

+14.22%

📊

Gross Profit Growth (5Y)

-45.08%

+119.30%

+213.01%

+142.02%

-40.68%

-4.13%

+38.74%

+46.49%

+359.01%

+100.21%

📊

Gross Profit Growth (10Y)

-14.69%

+267.83%

+299.20%

+286.45%

+211.01%

📊

Operating Expenses

108

409

1,195

1,593

41,071

69,703

81,231

74,852

87,225

99,189

73,622

90,928

96,551

103,968

📊

Operating Expenses Growth (1Y)

+278.25%

+192.42%

+33.31%

+2477.65%

+69.71%

+16.54%

-7.85%

+16.53%

+13.72%

-25.78%

+23.51%

+6.18%

📊

Operating Expenses Growth (5Y)

+37906.33%

+16952.83%

+6696.13%

+4597.76%

+112.38%

+42.30%

-9.37%

+21.48%

+10.69%

📊

Operating Expenses Growth (10Y)

+91687.72%

+17911.52%

+7507.43%

+5959.61%

📊

Sell General Administrative

19,660

19,004

20,760

12,680

18,118

29,793

61,663

28,701

72,443

49,227

📊

Research and Development

📊

Other Income Expenses

-1,593

18,295

45,994

60,471

62,172

69,107

69,397

11,959

62,227

24,108

54,741

📊

EBITDA

-23,852

2,028

92,266

133,424

168,156

184,971

196,222

116,680

239,669

375,997

286,582

305,126

397,929

384,794

📊

EBITDA Growth (1Y)

+108.50%

-100.00%

+44.61%

+26.03%

+10.00%

+6.08%

-40.54%

+105.41%

+56.88%

-23.78%

+6.47%

+30.41%

📊

EBITDA Growth (5Y)

+659.37%

+8191.62%

+112.67%

-12.55%

+42.53%

+103.27%

+46.05%

+161.51%

+66.03%

📊

EBITDA Growth (10Y)

+1104.80%

+18440.09%

+230.70%

+198.24%

📊

Depreciation and Amortization

-232,390

-94,186

-79,459

3,535

7,395

2,438

13,990

26,004

102,181

103,975

104,412

108,805

3,486

97,563

44,692

📊

Operating Income

232,390

94,186

79,459

88,731

126,029

165,706

180,295

129,095

33,069

113,128

245,057

245,208

256,589

300,366

294,488

📊

Operating Income Growth (1Y)

-59.47%

-15.64%

+11.67%

+42.03%

+31.48%

+8.80%

-28.40%

-74.38%

+242.09%

+116.62%

+0.06%

+4.64%

+17.06%

📊

Operating Income Growth (5Y)

-45.77%

+75.93%

+126.90%

+45.49%

-73.76%

-31.73%

+35.92%

+89.94%

+675.92%

+165.51%

📊

Operating Income Growth (10Y)

-51.32%

+160.18%

+208.60%

+189.18%

+138.33%

📊

Interest Expense

51,119

54,453

58,598

46,424

31,794

34,122

31,441

📊

Pre Tax Income

208,537

96,214

83,044

94,914

134,112

174,707

220,553

170,218

-36,630

81,241

212,987

236,820

269,846

323,937

📊

Tax Provision

52,752

25,786

22,787

26,342

35,754

44,552

50,372

34,916

-12,857

21,185

51,262

45,966

57,630

67,424

📊

NET INCOME

155,785

70,428

60,257

68,572

98,358

130,155

170,181

135,302

-23,773

60,056

161,725

190,855

212,216

256,513

📊

Net Income Growth (1Y)

-54.79%

-14.44%

+13.80%

+43.44%

+32.33%

+30.75%

-20.50%

-117.57%

+352.62%

+169.29%

+18.01%

+11.19%

+20.87%

📊

Net Income Growth (5Y)

-36.86%

+84.80%

+182.43%

+97.31%

-124.17%

-53.86%

-4.97%

+41.06%

+992.66%

+327.12%

📊

Net Income Growth (10Y)

-61.45%

+129.63%

+216.73%

+209.48%

+160.80%

📊

Basic EPS

155,760

70,430

60,260

68,570

30.91

130,155

93.59

74.41

-13.07

33.03

88.94

104.96

141.07

141.06

📊

Diluted EPS

155,760

70,430

60,260

68,570

30.91

130,155

93.59

74.41

-13.07

33.03

88.94

104.96

141.07

141.06

📊

Basic Average Shares

3,182

1,818

📊

Diluted Average Shares

3,182

1,818

📊

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	263,461	235,234	236,102	247,028	314,336	422,053	521,836	523,219	356,532	516,837	726,573	735,205	824,596	929,960	929,960	📊
Revenue Growth (1Y)	--	-10.71%	+0.37%	+4.63%	+27.25%	+34.27%	+23.64%	+0.27%	-31.86%	+44.96%	+40.58%	+1.19%	+12.16%	+12.78%	--	📊
Revenue Growth (5Y)	--	--	--	--	+19.31%	+79.42%	+121.02%	+111.81%	+13.42%	+22.46%	+39.23%	+40.52%	+131.28%	+79.93%	--	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+96.17%	+208.87%	+211.39%	+233.81%	+195.85%	--	📊
Cost of Revenue	31,072	140,940	156,233	157,102	186,713	215,264	271,837	305,575	280,822	318,590	379,727	416,375	477,079	533,043	531,505	📊
Cost of Revenue Growth (1Y)	--	+353.60%	+10.85%	+0.56%	+18.85%	+15.29%	+26.28%	+12.41%	-8.10%	+13.45%	+19.19%	+9.65%	+14.58%	+11.73%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+500.91%	+52.73%	+73.99%	+94.51%	+50.40%	+48.00%	+39.69%	+36.26%	+69.89%	+67.31%	--	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	+925.34%	+169.42%	+166.51%	+203.68%	+185.49%	--	📊
Gross Profit	232,390	94,294	79,868	89,926	127,622	206,788	249,998	217,644	75,711	198,247	346,847	318,830	347,517	396,918	398,455	📊
Gross Profit Growth (1Y)	--	-59.42%	-15.30%	+12.59%	+41.92%	+62.03%	+20.90%	-12.94%	-65.21%	+161.85%	+74.96%	-8.08%	+9.00%	+14.22%	--	📊
Gross Profit Growth (5Y)	--	--	--	--	-45.08%	+119.30%	+213.01%	+142.02%	-40.68%	-4.13%	+38.74%	+46.49%	+359.01%	+100.21%	--	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-14.69%	+267.83%	+299.20%	+286.45%	+211.01%	--	📊
Operating Expenses	0	108	409	1,195	1,593	41,071	69,703	81,231	74,852	87,225	99,189	73,622	90,928	96,551	103,968	📊
Operating Expenses Growth (1Y)	--	--	+278.25%	+192.42%	+33.31%	+2477.65%	+69.71%	+16.54%	-7.85%	+16.53%	+13.72%	-25.78%	+23.51%	+6.18%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	--	+37906.33%	+16952.83%	+6696.13%	+4597.76%	+112.38%	+42.30%	-9.37%	+21.48%	+10.69%	--	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	+91687.72%	+17911.52%	+7507.43%	+5959.61%	--	📊
Sell General Administrative	0	0	0	0	0	19,660	19,004	20,760	12,680	18,118	29,793	61,663	28,701	72,443	49,227	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	0	0	-1,593	18,295	45,994	60,471	62,172	69,107	69,397	11,959	62,227	24,108	54,741	📊
EBITDA	-23,852	2,028	0	92,266	133,424	168,156	184,971	196,222	116,680	239,669	375,997	286,582	305,126	397,929	384,794	📊
EBITDA Growth (1Y)	--	+108.50%	-100.00%	--	+44.61%	+26.03%	+10.00%	+6.08%	-40.54%	+105.41%	+56.88%	-23.78%	+6.47%	+30.41%	--	📊
EBITDA Growth (5Y)	--	--	--	--	+659.37%	+8191.62%	--	+112.67%	-12.55%	+42.53%	+103.27%	+46.05%	+161.51%	+66.03%	--	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	+1104.80%	+18440.09%	--	+230.70%	+198.24%	--	📊
Depreciation and Amortization	-232,390	-94,186	-79,459	3,535	7,395	2,438	13,990	26,004	102,181	103,975	104,412	108,805	3,486	97,563	44,692	📊
Operating Income	232,390	94,186	79,459	88,731	126,029	165,706	180,295	129,095	33,069	113,128	245,057	245,208	256,589	300,366	294,488	📊
Operating Income Growth (1Y)	--	-59.47%	-15.64%	+11.67%	+42.03%	+31.48%	+8.80%	-28.40%	-74.38%	+242.09%	+116.62%	+0.06%	+4.64%	+17.06%	--	📊
Operating Income Growth (5Y)	--	--	--	--	-45.77%	+75.93%	+126.90%	+45.49%	-73.76%	-31.73%	+35.92%	+89.94%	+675.92%	+165.51%	--	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-51.32%	+160.18%	+208.60%	+189.18%	+138.33%	--	📊
Interest Expense	0	0	0	0	0	9	13	17	51,119	54,453	58,598	46,424	31,794	34,122	31,441	📊
Pre Tax Income	208,537	96,214	83,044	94,914	134,112	174,707	220,553	170,218	-36,630	81,241	212,987	236,820	269,846	323,937	323,937	📊
Tax Provision	52,752	25,786	22,787	26,342	35,754	44,552	50,372	34,916	-12,857	21,185	51,262	45,966	57,630	67,424	67,424	📊
NET INCOME	155,785	70,428	60,257	68,572	98,358	130,155	170,181	135,302	-23,773	60,056	161,725	190,855	212,216	256,513	256,513	📊
Net Income Growth (1Y)	--	-54.79%	-14.44%	+13.80%	+43.44%	+32.33%	+30.75%	-20.50%	-117.57%	+352.62%	+169.29%	+18.01%	+11.19%	+20.87%	--	📊
Net Income Growth (5Y)	--	--	--	--	-36.86%	+84.80%	+182.43%	+97.31%	-124.17%	-53.86%	-4.97%	+41.06%	+992.66%	+327.12%	--	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-61.45%	+129.63%	+216.73%	+209.48%	+160.80%	--	📊
Basic EPS	155,760	70,430	60,260	68,570	30.91	130,155	93.59	74.41	-13.07	33.03	88.94	104.96	0	141.07	141.06	📊
Diluted EPS	155,760	70,430	60,260	68,570	30.91	130,155	93.59	74.41	-13.07	33.03	88.94	104.96	0	141.07	141.06	📊
Basic Average Shares	1	1	1	1	3,182	1	1,818	1,818	1,818	1,818	1,818	1,818	0	1,818	1,818	📊
Diluted Average Shares	1	1	1	1	3,182	1	1,818	1,818	1,818	1,818	1,818	1,818	0	1,818	1,818	📊

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

263,461

235,234

236,102

247,028

314,336

422,053

521,836

523,219

356,532

516,837

726,573

735,205

824,596

929,960

📊

Revenue Growth (1Y)

-10.71%

+0.37%

+4.63%

+27.25%

+34.27%

+23.64%

+0.27%

-31.86%

+44.96%

+40.58%

+1.19%

+12.16%

+12.78%

📊

Revenue Growth (5Y)

+19.31%

+79.42%

+121.02%

+111.81%

+13.42%

+22.46%

+39.23%

+40.52%

+131.28%

+79.93%

📊

Revenue Growth (10Y)

+96.17%

+208.87%

+211.39%

+233.81%

+195.85%

📊

Cost of Revenue

31,072

140,940

156,233

157,102

186,713

215,264

271,837

305,575

280,822

318,590

379,727

416,375

477,079

533,043

531,505

📊

Cost of Revenue Growth (1Y)

+353.60%

+10.85%

+0.56%

+18.85%

+15.29%

+26.28%

+12.41%

-8.10%

+13.45%

+19.19%

+9.65%

+14.58%

+11.73%

📊

Cost of Revenue Growth (5Y)

+500.91%

+52.73%

+73.99%

+94.51%

+50.40%

+48.00%

+39.69%

+36.26%

+69.89%

+67.31%

📊

Cost of Revenue Growth (10Y)

+925.34%

+169.42%

+166.51%

+203.68%

+185.49%

📊

Gross Profit

232,390

94,294

79,868

89,926

127,622

206,788

249,998

217,644

75,711

198,247

346,847

318,830

347,517

396,918

398,455

📊

Gross Profit Growth (1Y)

-59.42%

-15.30%

+12.59%

+41.92%

+62.03%

+20.90%

-12.94%

-65.21%

+161.85%

+74.96%

-8.08%

+9.00%

+14.22%

📊

Gross Profit Growth (5Y)

-45.08%

+119.30%

+213.01%

+142.02%

-40.68%

-4.13%

+38.74%

+46.49%

+359.01%

+100.21%

📊

Gross Profit Growth (10Y)

-14.69%

+267.83%

+299.20%

+286.45%

+211.01%

📊

Operating Expenses

108

409

1,195

1,593

41,071

69,703

81,231

74,852

87,225

99,189

73,622

90,928

96,551

103,968

📊

Operating Expenses Growth (1Y)

+278.25%

+192.42%

+33.31%

+2477.65%

+69.71%

+16.54%

-7.85%

+16.53%

+13.72%

-25.78%

+23.51%

+6.18%

📊

Operating Expenses Growth (5Y)

+37906.33%

+16952.83%

+6696.13%

+4597.76%

+112.38%

+42.30%

-9.37%

+21.48%

+10.69%

📊

Operating Expenses Growth (10Y)

+91687.72%

+17911.52%

+7507.43%

+5959.61%

📊

Sell General Administrative

19,660

19,004

20,760

12,680

18,118

29,793

61,663

28,701

72,443

49,227

📊

Research and Development

📊

Other Income Expenses

-1,593

18,295

45,994

60,471

62,172

69,107

69,397

11,959

62,227

24,108

54,741

📊

EBITDA

-23,852

2,028

92,266

133,424

168,156

184,971

196,222

116,680

239,669

375,997

286,582

305,126

397,929

384,794

📊

EBITDA Growth (1Y)

+108.50%

-100.00%

+44.61%

+26.03%

+10.00%

+6.08%

-40.54%

+105.41%

+56.88%

-23.78%

+6.47%

+30.41%

📊

EBITDA Growth (5Y)

+659.37%

+8191.62%

+112.67%

-12.55%

+42.53%

+103.27%

+46.05%

+161.51%

+66.03%

📊

EBITDA Growth (10Y)

+1104.80%

+18440.09%

+230.70%

+198.24%

📊

Depreciation and Amortization

-232,390

-94,186

-79,459

3,535

7,395

2,438

13,990

26,004

102,181

103,975

104,412

108,805

3,486

97,563

44,692

📊

Operating Income

232,390

94,186

79,459

88,731

126,029

165,706

180,295

129,095

33,069

113,128

245,057

245,208

256,589

300,366

294,488

📊

Operating Income Growth (1Y)

-59.47%

-15.64%

+11.67%

+42.03%

+31.48%

+8.80%

-28.40%

-74.38%

+242.09%

+116.62%

+0.06%

+4.64%

+17.06%

📊

Operating Income Growth (5Y)

-45.77%

+75.93%

+126.90%

+45.49%

-73.76%

-31.73%

+35.92%

+89.94%

+675.92%

+165.51%

📊

Operating Income Growth (10Y)

-51.32%

+160.18%

+208.60%

+189.18%

+138.33%

📊

Interest Expense

51,119

54,453

58,598

46,424

31,794

34,122

31,441

📊

Pre Tax Income

208,537

96,214

83,044

94,914

134,112

174,707

220,553

170,218

-36,630

81,241

212,987

236,820

269,846

323,937

📊

Tax Provision

52,752

25,786

22,787

26,342

35,754

44,552

50,372

34,916

-12,857

21,185

51,262

45,966

57,630

67,424

📊

NET INCOME

155,785

70,428

60,257

68,572

98,358

130,155

170,181

135,302

-23,773

60,056

161,725

190,855

212,216

256,513

📊

Net Income Growth (1Y)

-54.79%

-14.44%

+13.80%

+43.44%

+32.33%

+30.75%

-20.50%

-117.57%

+352.62%

+169.29%

+18.01%

+11.19%

+20.87%

📊

Net Income Growth (5Y)

-36.86%

+84.80%

+182.43%

+97.31%

-124.17%

-53.86%

-4.97%

+41.06%

+992.66%

+327.12%

📊

Net Income Growth (10Y)

-61.45%

+129.63%

+216.73%

+209.48%

+160.80%

📊

Basic EPS

155,760

70,430

60,260

68,570

30.91

130,155

93.59

74.41

-13.07

33.03

88.94

104.96

141.07

141.06

📊

Diluted EPS

155,760

70,430

60,260

68,570

30.91

130,155

93.59

74.41

-13.07

33.03

88.94

104.96

141.07

141.06

📊

Basic Average Shares

3,182

1,818

📊

Diluted Average Shares

3,182

1,818

📊

Ex-Dividend date	12/17/2025
Payment date	01/07/2026
Annual Dividend	95.11 (IDR)
Dividend Yield	7.37%
Shareholders Yield	3.05%
Next Earnings	--
Market cap	2.35T (IDR)
EPS (TTM)	141.06 (IDR)
P/E (TTM)	9.15 (IDR)
Last Close	1290.00

Next Earnings	--
Market cap	2.35T (IDR)
EPS (TTM)	141.06 (IDR)
P/E (TTM)	9.15 (IDR)
Last Close	1290.00 (IDR)

Ex-Dividend date	12/17/2025
Payment date	01/07/2026
Annual Dividend	95.11 (IDR)
Dividend Yield	7.37%
Shareholders Yield	3.05%
Next Earnings	--
Market cap	2.35T (IDR)
EPS (TTM)	141.06 (IDR)
P/E (TTM)	9.15 (IDR)
Last Close	1290.00

Next Earnings	--
Market cap	2.35T (IDR)
EPS (TTM)	141.06 (IDR)
P/E (TTM)	9.15 (IDR)
Last Close	1290.00 (IDR)