Multi Hanna Kreasindo Tbk. - MHKI.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	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	61,311	97,042	132,191	148,336	172,304	212,980	193,718	📊
Revenue Growth (1Y)	--	+58.28%	+36.22%	+12.21%	+16.16%	+23.61%	-9.04%	📊
Revenue Growth (5Y)	--	--	--	--	+181.03%	+119.47%	+99.62%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	42,085	66,933	71,710	70,563	82,613	108,740	109,403	📊
Cost of Revenue Growth (1Y)	--	+59.04%	+7.14%	-1.60%	+17.08%	+31.63%	+0.61%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+96.30%	+62.46%	+63.45%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	19,226	30,109	60,481	77,773	89,690	104,239	84,315	📊
Gross Profit Growth (1Y)	--	+56.60%	+100.87%	+28.59%	+15.32%	+16.22%	-19.11%	📊
Gross Profit Growth (5Y)	--	--	--	--	+366.50%	+246.21%	+180.03%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	15,027	18,070	21,939	43,069	47,319	54,334	56,029	📊
Operating Expenses Growth (1Y)	--	+20.25%	+21.41%	+96.32%	+9.87%	+14.82%	+3.12%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+214.89%	+200.68%	+210.07%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	15,451	18,081	23,035	26,256	21,046	26,705	34,329	📊
Research and Development	0	0	0	800	1,369	2,091	1,802	📊
Other Income Expenses	0	0	0	14,940	24,904	25,537	19,899	📊
EBITDA	9,271	19,075	44,440	50,982	44,373	53,333	33,954	📊
EBITDA Growth (1Y)	--	+105.76%	+132.97%	+14.72%	-12.96%	+20.19%	-36.34%	📊
EBITDA Growth (5Y)	--	--	--	--	+378.63%	+179.59%	+78.00%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	5,665	7,125	7,351	13,941	1,977	2,132	4,571	📊
Operating Income	3,606	11,950	37,089	36,576	42,371	49,906	28,286	📊
Operating Income Growth (1Y)	--	+231.44%	+210.35%	-1.38%	+15.84%	+17.78%	-43.32%	📊
Operating Income Growth (5Y)	--	--	--	--	+1075.15%	+317.60%	+136.69%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	412	1,703	134	-96	📊
Pre Tax Income	4,124	11,960	38,561	36,900	42,207	51,067	31,458	📊
Tax Provision	1,352	2,845	8,733	21,508	10,011	11,092	6,791	📊
NET INCOME	2,772	9,115	29,828	28,703	32,197	39,975	24,668	📊
Net Income Growth (1Y)	--	+228.83%	+227.22%	-3.77%	+12.17%	+24.16%	-38.29%	📊
Net Income Growth (5Y)	--	--	--	--	+1061.47%	+338.54%	+170.61%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	0.92	3.04	9.94	9.57	9.12	11.32	3.23	📊
Diluted EPS	0.92	3.04	9.94	9.57	9.12	11.32	3.23	📊
Basic Average Shares	3,000	3,000	3,000	3,000	3,750	3,532	2,704	📊
Diluted Average Shares	3,000	3,000	3,000	3,000	3,750	3,532	2,704	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

61,311

97,042

132,191

148,336

172,304

212,980

193,718

📊

Revenue Growth (1Y)

+58.28%

+36.22%

+12.21%

+16.16%

+23.61%

-9.04%

📊

Revenue Growth (5Y)

+181.03%

+119.47%

+99.62%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

42,085

66,933

71,710

70,563

82,613

108,740

109,403

📊

Cost of Revenue Growth (1Y)

+59.04%

+7.14%

-1.60%

+17.08%

+31.63%

+0.61%

📊

Cost of Revenue Growth (5Y)

+96.30%

+62.46%

+63.45%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

19,226

30,109

60,481

77,773

89,690

104,239

84,315

📊

Gross Profit Growth (1Y)

+56.60%

+100.87%

+28.59%

+15.32%

+16.22%

-19.11%

📊

Gross Profit Growth (5Y)

+366.50%

+246.21%

+180.03%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

15,027

18,070

21,939

43,069

47,319

54,334

56,029

📊

Operating Expenses Growth (1Y)

+20.25%

+21.41%

+96.32%

+9.87%

+14.82%

+3.12%

📊

Operating Expenses Growth (5Y)

+214.89%

+200.68%

+210.07%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

15,451

18,081

23,035

26,256

21,046

26,705

34,329

📊

Research and Development

800

1,369

2,091

1,802

📊

Other Income Expenses

14,940

24,904

25,537

19,899

📊

EBITDA

9,271

19,075

44,440

50,982

44,373

53,333

33,954

📊

EBITDA Growth (1Y)

+105.76%

+132.97%

+14.72%

-12.96%

+20.19%

-36.34%

📊

EBITDA Growth (5Y)

+378.63%

+179.59%

+78.00%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

5,665

7,125

7,351

13,941

1,977

2,132

4,571

📊

Operating Income

3,606

11,950

37,089

36,576

42,371

49,906

28,286

📊

Operating Income Growth (1Y)

+231.44%

+210.35%

-1.38%

+15.84%

+17.78%

-43.32%

📊

Operating Income Growth (5Y)

+1075.15%

+317.60%

+136.69%

📊

Operating Income Growth (10Y)

📊

Interest Expense

412

1,703

134

-96

📊

Pre Tax Income

4,124

11,960

38,561

36,900

42,207

51,067

31,458

📊

Tax Provision

1,352

2,845

8,733

21,508

10,011

11,092

6,791

📊

NET INCOME

2,772

9,115

29,828

28,703

32,197

39,975

24,668

📊

Net Income Growth (1Y)

+228.83%

+227.22%

-3.77%

+12.17%

+24.16%

-38.29%

📊

Net Income Growth (5Y)

+1061.47%

+338.54%

+170.61%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.92

3.04

9.94

9.57

9.12

11.32

3.23

📊

Diluted EPS

0.92

3.04

9.94

9.57

9.12

11.32

3.23

📊

Basic Average Shares

3,000

3,750

3,532

2,704

📊

Diluted Average Shares

3,000

3,750

3,532

2,704

📊

Breakdown	2020 12/31	2021 12/31	2022 12/31	2023 12/31	2024 12/31	2025 12/31	TTM
REVENUE	61,311	97,042	132,191	148,336	172,304	212,980	193,718	📊
Revenue Growth (1Y)	--	+58.28%	+36.22%	+12.21%	+16.16%	+23.61%	-9.04%	📊
Revenue Growth (5Y)	--	--	--	--	+181.03%	+119.47%	+99.62%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Cost of Revenue	42,085	66,933	71,710	70,563	82,613	108,740	109,403	📊
Cost of Revenue Growth (1Y)	--	+59.04%	+7.14%	-1.60%	+17.08%	+31.63%	+0.61%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+96.30%	+62.46%	+63.45%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	📊
Gross Profit	19,226	30,109	60,481	77,773	89,690	104,239	84,315	📊
Gross Profit Growth (1Y)	--	+56.60%	+100.87%	+28.59%	+15.32%	+16.22%	-19.11%	📊
Gross Profit Growth (5Y)	--	--	--	--	+366.50%	+246.21%	+180.03%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	📊
Operating Expenses	15,027	18,070	21,939	43,069	47,319	54,334	56,029	📊
Operating Expenses Growth (1Y)	--	+20.25%	+21.41%	+96.32%	+9.87%	+14.82%	+3.12%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+214.89%	+200.68%	+210.07%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	📊
Sell General Administrative	15,451	18,081	23,035	26,256	21,046	26,705	34,329	📊
Research and Development	0	0	0	800	1,369	2,091	1,802	📊
Other Income Expenses	0	0	0	14,940	24,904	25,537	19,899	📊
EBITDA	9,271	19,075	44,440	50,982	44,373	53,333	33,954	📊
EBITDA Growth (1Y)	--	+105.76%	+132.97%	+14.72%	-12.96%	+20.19%	-36.34%	📊
EBITDA Growth (5Y)	--	--	--	--	+378.63%	+179.59%	+78.00%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	📊
Depreciation and Amortization	5,665	7,125	7,351	13,941	1,977	2,132	4,571	📊
Operating Income	3,606	11,950	37,089	36,576	42,371	49,906	28,286	📊
Operating Income Growth (1Y)	--	+231.44%	+210.35%	-1.38%	+15.84%	+17.78%	-43.32%	📊
Operating Income Growth (5Y)	--	--	--	--	+1075.15%	+317.60%	+136.69%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	📊
Interest Expense	0	0	0	412	1,703	134	-96	📊
Pre Tax Income	4,124	11,960	38,561	36,900	42,207	51,067	31,458	📊
Tax Provision	1,352	2,845	8,733	21,508	10,011	11,092	6,791	📊
NET INCOME	2,772	9,115	29,828	28,703	32,197	39,975	24,668	📊
Net Income Growth (1Y)	--	+228.83%	+227.22%	-3.77%	+12.17%	+24.16%	-38.29%	📊
Net Income Growth (5Y)	--	--	--	--	+1061.47%	+338.54%	+170.61%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	📊
Basic EPS	0.92	3.04	9.94	9.57	9.12	11.32	3.23	📊
Diluted EPS	0.92	3.04	9.94	9.57	9.12	11.32	3.23	📊
Basic Average Shares	3,000	3,000	3,000	3,000	3,750	3,532	2,704	📊
Diluted Average Shares	3,000	3,000	3,000	3,000	3,750	3,532	2,704	📊

Breakdown

2020

12/31

2021

12/31

2022

12/31

2023

12/31

2024

12/31

2025

12/31

TTM

REVENUE

61,311

97,042

132,191

148,336

172,304

212,980

193,718

📊

Revenue Growth (1Y)

+58.28%

+36.22%

+12.21%

+16.16%

+23.61%

-9.04%

📊

Revenue Growth (5Y)

+181.03%

+119.47%

+99.62%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

42,085

66,933

71,710

70,563

82,613

108,740

109,403

📊

Cost of Revenue Growth (1Y)

+59.04%

+7.14%

-1.60%

+17.08%

+31.63%

+0.61%

📊

Cost of Revenue Growth (5Y)

+96.30%

+62.46%

+63.45%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

19,226

30,109

60,481

77,773

89,690

104,239

84,315

📊

Gross Profit Growth (1Y)

+56.60%

+100.87%

+28.59%

+15.32%

+16.22%

-19.11%

📊

Gross Profit Growth (5Y)

+366.50%

+246.21%

+180.03%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

15,027

18,070

21,939

43,069

47,319

54,334

56,029

📊

Operating Expenses Growth (1Y)

+20.25%

+21.41%

+96.32%

+9.87%

+14.82%

+3.12%

📊

Operating Expenses Growth (5Y)

+214.89%

+200.68%

+210.07%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

15,451

18,081

23,035

26,256

21,046

26,705

34,329

📊

Research and Development

800

1,369

2,091

1,802

📊

Other Income Expenses

14,940

24,904

25,537

19,899

📊

EBITDA

9,271

19,075

44,440

50,982

44,373

53,333

33,954

📊

EBITDA Growth (1Y)

+105.76%

+132.97%

+14.72%

-12.96%

+20.19%

-36.34%

📊

EBITDA Growth (5Y)

+378.63%

+179.59%

+78.00%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

5,665

7,125

7,351

13,941

1,977

2,132

4,571

📊

Operating Income

3,606

11,950

37,089

36,576

42,371

49,906

28,286

📊

Operating Income Growth (1Y)

+231.44%

+210.35%

-1.38%

+15.84%

+17.78%

-43.32%

📊

Operating Income Growth (5Y)

+1075.15%

+317.60%

+136.69%

📊

Operating Income Growth (10Y)

📊

Interest Expense

412

1,703

134

-96

📊

Pre Tax Income

4,124

11,960

38,561

36,900

42,207

51,067

31,458

📊

Tax Provision

1,352

2,845

8,733

21,508

10,011

11,092

6,791

📊

NET INCOME

2,772

9,115

29,828

28,703

32,197

39,975

24,668

📊

Net Income Growth (1Y)

+228.83%

+227.22%

-3.77%

+12.17%

+24.16%

-38.29%

📊

Net Income Growth (5Y)

+1061.47%

+338.54%

+170.61%

📊

Net Income Growth (10Y)

📊

Basic EPS

0.92

3.04

9.94

9.57

9.12

11.32

3.23

📊

Diluted EPS

0.92

3.04

9.94

9.57

9.12

11.32

3.23

📊

Basic Average Shares

3,000

3,750

3,532

2,704

📊

Diluted Average Shares

3,000

3,750

3,532

2,704

📊

Ex-Dividend date
Payment date
Annual Dividend	2.66 (IDR)
Dividend Yield	2.06%
Shareholders Yield	1.33%
Next Earnings	--
Market cap	455.91B (IDR)
EPS (TTM)	3.23 (IDR)
P/E (TTM)	39.94 (IDR)
Last Close	129.00

Next Earnings	--
Market cap	455.91B (IDR)
EPS (TTM)	3.23 (IDR)
P/E (TTM)	39.94 (IDR)
Last Close	129.00 (IDR)

Ex-Dividend date
Payment date
Annual Dividend	2.66 (IDR)
Dividend Yield	2.06%
Shareholders Yield	1.33%
Next Earnings	--
Market cap	455.91B (IDR)
EPS (TTM)	3.23 (IDR)
P/E (TTM)	39.94 (IDR)
Last Close	129.00

Next Earnings	--
Market cap	455.91B (IDR)
EPS (TTM)	3.23 (IDR)
P/E (TTM)	39.94 (IDR)
Last Close	129.00 (IDR)