PT Paramita Bangun Sarana Tbk - PBSA.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	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	897,908	697,437	957,524	1,269,538	630,067	358,691	607,764	552,602	279,155	731,847	572,763	1,154,290	1,591,239	1,815,623	📊
Revenue Growth (1Y)	--	-22.33%	+37.29%	+32.59%	-50.37%	-43.07%	+69.44%	-9.08%	-49.48%	+162.16%	-21.74%	+101.53%	+37.85%	+14.10%	📊
Revenue Growth (5Y)	--	--	--	--	-29.83%	-48.57%	-36.53%	-56.47%	-55.69%	+104.03%	-5.76%	+108.88%	+470.02%	+550.40%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-18.49%	-17.88%	+20.55%	+25.34%	+43.01%	📊
Cost of Revenue	569,811	489,055	733,549	1,080,090	487,426	285,194	522,950	459,189	158,727	544,384	422,054	917,028	0	180,332	📊
Cost of Revenue Growth (1Y)	--	-14.17%	+49.99%	+47.24%	-54.87%	-41.49%	+83.37%	-12.19%	-65.43%	+242.97%	-22.47%	+117.28%	-100.00%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-14.46%	-41.68%	-28.71%	-57.49%	-67.44%	+90.88%	-19.29%	+99.71%	-100.00%	+13.61%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-4.46%	-13.70%	+25.01%	-100.00%	-83.30%	📊
Gross Profit	328,096	208,382	223,974	189,448	142,640	73,497	84,815	93,413	120,429	187,462	150,709	237,262	298,821	342,874	📊
Gross Profit Growth (1Y)	--	-36.49%	+7.48%	-15.42%	-24.71%	-48.47%	+15.40%	+10.14%	+28.92%	+55.66%	-19.61%	+57.43%	+25.95%	+14.74%	📊
Gross Profit Growth (5Y)	--	--	--	--	-56.52%	-64.73%	-62.13%	-50.69%	-15.57%	+155.06%	+77.69%	+153.99%	+148.13%	+184.71%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-42.86%	-27.68%	+5.93%	+57.73%	+80.99%	📊
Operating Expenses	15,648	22,819	32,056	35,154	37,212	41,096	50,682	39,581	37,537	57,209	150,709	71,143	0	-247	📊
Operating Expenses Growth (1Y)	--	+45.83%	+40.48%	+9.66%	+5.86%	+10.44%	+23.33%	-21.90%	-5.17%	+52.41%	+163.44%	-52.79%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+137.81%	+80.09%	+58.10%	+12.60%	+0.87%	+39.21%	+197.36%	+79.74%	-100.00%	-100.66%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+265.61%	+560.45%	+121.93%	-100.00%	-100.70%	📊
Sell General Administrative	15,626	22,733	31,691	35,232	5,979	6,323	6,813	4,994	5,428	7,111	7,689	7,207	55,798	62,352	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	22	86	365	-79	-222	205	43,869	34,587	32,109	50,098	143,020	63,936	-55,798	-62,600	📊
EBITDA	312,448	0	195,684	135,815	102,392	49,539	19,548	47,653	86,750	137,996	239,383	224,754	256,351	230,262	📊
EBITDA Growth (1Y)	--	-100.00%	--	-30.59%	-24.61%	-51.62%	-60.54%	+143.78%	+82.05%	+59.07%	+73.47%	-6.11%	+14.06%	-10.18%	📊
EBITDA Growth (5Y)	--	--	--	--	-67.23%	--	-90.01%	-64.91%	-15.28%	+178.56%	+1124.62%	+371.65%	+195.51%	+165.43%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-55.83%	--	+14.86%	+88.75%	+69.54%	📊
Depreciation and Amortization	0	-191,587	3,401	5,025	4,733	5,082	5,357	3,121	2,484	2,604	6,359	4,444	13,328	15,906	📊
Operating Income	312,448	185,563	191,918	154,294	105,428	32,401	21,652	56,727	80,909	141,558	99,523	166,119	243,023	287,323	📊
Operating Income Growth (1Y)	--	-40.61%	+3.42%	-19.60%	-31.67%	-69.27%	-33.18%	+161.99%	+42.63%	+74.96%	-29.69%	+66.91%	+46.30%	+18.23%	📊
Operating Income Growth (5Y)	--	--	--	--	-66.26%	-82.54%	-88.72%	-63.23%	-23.26%	+336.89%	+359.65%	+192.84%	+200.37%	+255.12%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-54.69%	-46.37%	-13.44%	+57.51%	+86.22%	📊
Interest Expense	180	0	0	7,200	1,079	223	604	1,081	657	1,308	1,408	1,528	0	696	📊
Pre Tax Income	332,401	191,587	197,573	147,344	109,668	51,049	13,587	53,096	83,609	134,085	231,615	218,782	360,913	292,643	📊
Tax Provision	17,901	13,280	20,688	23,754	13,089	8,785	300	9,945	293	96	38,873	3,738	40,832	41,920	📊
NET INCOME	314,499	178,307	176,885	123,591	96,580	42,264	13,570	43,119	83,600	133,681	192,828	214,603	319,816	250,201	📊
Net Income Growth (1Y)	--	-43.30%	-0.80%	-30.13%	-21.86%	-56.24%	-67.89%	+217.75%	+93.88%	+59.90%	+44.25%	+11.29%	+49.03%	-21.77%	📊
Net Income Growth (5Y)	--	--	--	--	-69.29%	-76.30%	-92.33%	-65.11%	-13.44%	+216.30%	+1321.00%	+397.70%	+282.55%	+199.28%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-57.49%	+8.14%	+21.32%	+158.77%	+102.44%	📊
Basic EPS	104.83	59.44	58.96	48.47	32.2	14.09	4.52	14.37	27.87	44.56	64.28	0	106.61	83.45	📊
Diluted EPS	104.83	59.44	58.96	48.47	32.2	14.09	4.52	14.37	27.87	44.56	64.28	0	106.61	83.45	📊
Basic Average Shares	3,000	3,000	3,000	2,550	3,000	3,000	3,000	3,000	3,000	3,000	3,000	0	3,000	2,992	📊
Diluted Average Shares	3,000	3,000	3,000	2,550	3,000	3,000	3,000	3,000	3,000	3,000	3,000	0	3,000	2,992	📊

Breakdown

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

897,908

697,437

957,524

1,269,538

630,067

358,691

607,764

552,602

279,155

731,847

572,763

1,154,290

1,591,239

1,815,623

📊

Revenue Growth (1Y)

-22.33%

+37.29%

+32.59%

-50.37%

-43.07%

+69.44%

-9.08%

-49.48%

+162.16%

-21.74%

+101.53%

+37.85%

+14.10%

📊

Revenue Growth (5Y)

-29.83%

-48.57%

-36.53%

-56.47%

-55.69%

+104.03%

-5.76%

+108.88%

+470.02%

+550.40%

📊

Revenue Growth (10Y)

-18.49%

-17.88%

+20.55%

+25.34%

+43.01%

📊

Cost of Revenue

569,811

489,055

733,549

1,080,090

487,426

285,194

522,950

459,189

158,727

544,384

422,054

917,028

180,332

📊

Cost of Revenue Growth (1Y)

-14.17%

+49.99%

+47.24%

-54.87%

-41.49%

+83.37%

-12.19%

-65.43%

+242.97%

-22.47%

+117.28%

-100.00%

📊

Cost of Revenue Growth (5Y)

-14.46%

-41.68%

-28.71%

-57.49%

-67.44%

+90.88%

-19.29%

+99.71%

-100.00%

+13.61%

📊

Cost of Revenue Growth (10Y)

-4.46%

-13.70%

+25.01%

-100.00%

-83.30%

📊

Gross Profit

328,096

208,382

223,974

189,448

142,640

73,497

84,815

93,413

120,429

187,462

150,709

237,262

298,821

342,874

📊

Gross Profit Growth (1Y)

-36.49%

+7.48%

-15.42%

-24.71%

-48.47%

+15.40%

+10.14%

+28.92%

+55.66%

-19.61%

+57.43%

+25.95%

+14.74%

📊

Gross Profit Growth (5Y)

-56.52%

-64.73%

-62.13%

-50.69%

-15.57%

+155.06%

+77.69%

+153.99%

+148.13%

+184.71%

📊

Gross Profit Growth (10Y)

-42.86%

-27.68%

+5.93%

+57.73%

+80.99%

📊

Operating Expenses

15,648

22,819

32,056

35,154

37,212

41,096

50,682

39,581

37,537

57,209

150,709

71,143

-247

📊

Operating Expenses Growth (1Y)

+45.83%

+40.48%

+9.66%

+5.86%

+10.44%

+23.33%

-21.90%

-5.17%

+52.41%

+163.44%

-52.79%

-100.00%

📊

Operating Expenses Growth (5Y)

+137.81%

+80.09%

+58.10%

+12.60%

+0.87%

+39.21%

+197.36%

+79.74%

-100.00%

-100.66%

📊

Operating Expenses Growth (10Y)

+265.61%

+560.45%

+121.93%

-100.00%

-100.70%

📊

Sell General Administrative

15,626

22,733

31,691

35,232

5,979

6,323

6,813

4,994

5,428

7,111

7,689

7,207

55,798

62,352

📊

Research and Development

📊

Other Income Expenses

365

-79

-222

205

43,869

34,587

32,109

50,098

143,020

63,936

-55,798

-62,600

📊

EBITDA

312,448

195,684

135,815

102,392

49,539

19,548

47,653

86,750

137,996

239,383

224,754

256,351

230,262

📊

EBITDA Growth (1Y)

-100.00%

-30.59%

-24.61%

-51.62%

-60.54%

+143.78%

+82.05%

+59.07%

+73.47%

-6.11%

+14.06%

-10.18%

📊

EBITDA Growth (5Y)

-67.23%

-90.01%

-64.91%

-15.28%

+178.56%

+1124.62%

+371.65%

+195.51%

+165.43%

📊

EBITDA Growth (10Y)

-55.83%

+14.86%

+88.75%

+69.54%

📊

Depreciation and Amortization

-191,587

3,401

5,025

4,733

5,082

5,357

3,121

2,484

2,604

6,359

4,444

13,328

15,906

📊

Operating Income

312,448

185,563

191,918

154,294

105,428

32,401

21,652

56,727

80,909

141,558

99,523

166,119

243,023

287,323

📊

Operating Income Growth (1Y)

-40.61%

+3.42%

-19.60%

-31.67%

-69.27%

-33.18%

+161.99%

+42.63%

+74.96%

-29.69%

+66.91%

+46.30%

+18.23%

📊

Operating Income Growth (5Y)

-66.26%

-82.54%

-88.72%

-63.23%

-23.26%

+336.89%

+359.65%

+192.84%

+200.37%

+255.12%

📊

Operating Income Growth (10Y)

-54.69%

-46.37%

-13.44%

+57.51%

+86.22%

📊

Interest Expense

180

7,200

1,079

223

604

1,081

657

1,308

1,408

1,528

696

📊

Pre Tax Income

332,401

191,587

197,573

147,344

109,668

51,049

13,587

53,096

83,609

134,085

231,615

218,782

360,913

292,643

📊

Tax Provision

17,901

13,280

20,688

23,754

13,089

8,785

300

9,945

293

38,873

3,738

40,832

41,920

📊

NET INCOME

314,499

178,307

176,885

123,591

96,580

42,264

13,570

43,119

83,600

133,681

192,828

214,603

319,816

250,201

📊

Net Income Growth (1Y)

-43.30%

-0.80%

-30.13%

-21.86%

-56.24%

-67.89%

+217.75%

+93.88%

+59.90%

+44.25%

+11.29%

+49.03%

-21.77%

📊

Net Income Growth (5Y)

-69.29%

-76.30%

-92.33%

-65.11%

-13.44%

+216.30%

+1321.00%

+397.70%

+282.55%

+199.28%

📊

Net Income Growth (10Y)

-57.49%

+8.14%

+21.32%

+158.77%

+102.44%

📊

Basic EPS

104.83

59.44

58.96

48.47

32.2

14.09

4.52

14.37

27.87

44.56

64.28

106.61

83.45

📊

Diluted EPS

104.83

59.44

58.96

48.47

32.2

14.09

4.52

14.37

27.87

44.56

64.28

106.61

83.45

📊

Basic Average Shares

3,000

2,550

3,000

2,992

📊

Diluted Average Shares

3,000

2,550

3,000

2,992

📊

Breakdown	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	897,908	697,437	957,524	1,269,538	630,067	358,691	607,764	552,602	279,155	731,847	572,763	1,154,290	1,591,239	1,815,623	📊
Revenue Growth (1Y)	--	-22.33%	+37.29%	+32.59%	-50.37%	-43.07%	+69.44%	-9.08%	-49.48%	+162.16%	-21.74%	+101.53%	+37.85%	+14.10%	📊
Revenue Growth (5Y)	--	--	--	--	-29.83%	-48.57%	-36.53%	-56.47%	-55.69%	+104.03%	-5.76%	+108.88%	+470.02%	+550.40%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-18.49%	-17.88%	+20.55%	+25.34%	+43.01%	📊
Cost of Revenue	569,811	489,055	733,549	1,080,090	487,426	285,194	522,950	459,189	158,727	544,384	422,054	917,028	0	180,332	📊
Cost of Revenue Growth (1Y)	--	-14.17%	+49.99%	+47.24%	-54.87%	-41.49%	+83.37%	-12.19%	-65.43%	+242.97%	-22.47%	+117.28%	-100.00%	--	📊
Cost of Revenue Growth (5Y)	--	--	--	--	-14.46%	-41.68%	-28.71%	-57.49%	-67.44%	+90.88%	-19.29%	+99.71%	-100.00%	+13.61%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	-4.46%	-13.70%	+25.01%	-100.00%	-83.30%	📊
Gross Profit	328,096	208,382	223,974	189,448	142,640	73,497	84,815	93,413	120,429	187,462	150,709	237,262	298,821	342,874	📊
Gross Profit Growth (1Y)	--	-36.49%	+7.48%	-15.42%	-24.71%	-48.47%	+15.40%	+10.14%	+28.92%	+55.66%	-19.61%	+57.43%	+25.95%	+14.74%	📊
Gross Profit Growth (5Y)	--	--	--	--	-56.52%	-64.73%	-62.13%	-50.69%	-15.57%	+155.06%	+77.69%	+153.99%	+148.13%	+184.71%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	-42.86%	-27.68%	+5.93%	+57.73%	+80.99%	📊
Operating Expenses	15,648	22,819	32,056	35,154	37,212	41,096	50,682	39,581	37,537	57,209	150,709	71,143	0	-247	📊
Operating Expenses Growth (1Y)	--	+45.83%	+40.48%	+9.66%	+5.86%	+10.44%	+23.33%	-21.90%	-5.17%	+52.41%	+163.44%	-52.79%	-100.00%	--	📊
Operating Expenses Growth (5Y)	--	--	--	--	+137.81%	+80.09%	+58.10%	+12.60%	+0.87%	+39.21%	+197.36%	+79.74%	-100.00%	-100.66%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	+265.61%	+560.45%	+121.93%	-100.00%	-100.70%	📊
Sell General Administrative	15,626	22,733	31,691	35,232	5,979	6,323	6,813	4,994	5,428	7,111	7,689	7,207	55,798	62,352	📊
Research and Development	0	0	0	0	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	22	86	365	-79	-222	205	43,869	34,587	32,109	50,098	143,020	63,936	-55,798	-62,600	📊
EBITDA	312,448	0	195,684	135,815	102,392	49,539	19,548	47,653	86,750	137,996	239,383	224,754	256,351	230,262	📊
EBITDA Growth (1Y)	--	-100.00%	--	-30.59%	-24.61%	-51.62%	-60.54%	+143.78%	+82.05%	+59.07%	+73.47%	-6.11%	+14.06%	-10.18%	📊
EBITDA Growth (5Y)	--	--	--	--	-67.23%	--	-90.01%	-64.91%	-15.28%	+178.56%	+1124.62%	+371.65%	+195.51%	+165.43%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	-55.83%	--	+14.86%	+88.75%	+69.54%	📊
Depreciation and Amortization	0	-191,587	3,401	5,025	4,733	5,082	5,357	3,121	2,484	2,604	6,359	4,444	13,328	15,906	📊
Operating Income	312,448	185,563	191,918	154,294	105,428	32,401	21,652	56,727	80,909	141,558	99,523	166,119	243,023	287,323	📊
Operating Income Growth (1Y)	--	-40.61%	+3.42%	-19.60%	-31.67%	-69.27%	-33.18%	+161.99%	+42.63%	+74.96%	-29.69%	+66.91%	+46.30%	+18.23%	📊
Operating Income Growth (5Y)	--	--	--	--	-66.26%	-82.54%	-88.72%	-63.23%	-23.26%	+336.89%	+359.65%	+192.84%	+200.37%	+255.12%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-54.69%	-46.37%	-13.44%	+57.51%	+86.22%	📊
Interest Expense	180	0	0	7,200	1,079	223	604	1,081	657	1,308	1,408	1,528	0	696	📊
Pre Tax Income	332,401	191,587	197,573	147,344	109,668	51,049	13,587	53,096	83,609	134,085	231,615	218,782	360,913	292,643	📊
Tax Provision	17,901	13,280	20,688	23,754	13,089	8,785	300	9,945	293	96	38,873	3,738	40,832	41,920	📊
NET INCOME	314,499	178,307	176,885	123,591	96,580	42,264	13,570	43,119	83,600	133,681	192,828	214,603	319,816	250,201	📊
Net Income Growth (1Y)	--	-43.30%	-0.80%	-30.13%	-21.86%	-56.24%	-67.89%	+217.75%	+93.88%	+59.90%	+44.25%	+11.29%	+49.03%	-21.77%	📊
Net Income Growth (5Y)	--	--	--	--	-69.29%	-76.30%	-92.33%	-65.11%	-13.44%	+216.30%	+1321.00%	+397.70%	+282.55%	+199.28%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	-57.49%	+8.14%	+21.32%	+158.77%	+102.44%	📊
Basic EPS	104.83	59.44	58.96	48.47	32.2	14.09	4.52	14.37	27.87	44.56	64.28	0	106.61	83.45	📊
Diluted EPS	104.83	59.44	58.96	48.47	32.2	14.09	4.52	14.37	27.87	44.56	64.28	0	106.61	83.45	📊
Basic Average Shares	3,000	3,000	3,000	2,550	3,000	3,000	3,000	3,000	3,000	3,000	3,000	0	3,000	2,992	📊
Diluted Average Shares	3,000	3,000	3,000	2,550	3,000	3,000	3,000	3,000	3,000	3,000	3,000	0	3,000	2,992	📊

Breakdown

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

897,908

697,437

957,524

1,269,538

630,067

358,691

607,764

552,602

279,155

731,847

572,763

1,154,290

1,591,239

1,815,623

📊

Revenue Growth (1Y)

-22.33%

+37.29%

+32.59%

-50.37%

-43.07%

+69.44%

-9.08%

-49.48%

+162.16%

-21.74%

+101.53%

+37.85%

+14.10%

📊

Revenue Growth (5Y)

-29.83%

-48.57%

-36.53%

-56.47%

-55.69%

+104.03%

-5.76%

+108.88%

+470.02%

+550.40%

📊

Revenue Growth (10Y)

-18.49%

-17.88%

+20.55%

+25.34%

+43.01%

📊

Cost of Revenue

569,811

489,055

733,549

1,080,090

487,426

285,194

522,950

459,189

158,727

544,384

422,054

917,028

180,332

📊

Cost of Revenue Growth (1Y)

-14.17%

+49.99%

+47.24%

-54.87%

-41.49%

+83.37%

-12.19%

-65.43%

+242.97%

-22.47%

+117.28%

-100.00%

📊

Cost of Revenue Growth (5Y)

-14.46%

-41.68%

-28.71%

-57.49%

-67.44%

+90.88%

-19.29%

+99.71%

-100.00%

+13.61%

📊

Cost of Revenue Growth (10Y)

-4.46%

-13.70%

+25.01%

-100.00%

-83.30%

📊

Gross Profit

328,096

208,382

223,974

189,448

142,640

73,497

84,815

93,413

120,429

187,462

150,709

237,262

298,821

342,874

📊

Gross Profit Growth (1Y)

-36.49%

+7.48%

-15.42%

-24.71%

-48.47%

+15.40%

+10.14%

+28.92%

+55.66%

-19.61%

+57.43%

+25.95%

+14.74%

📊

Gross Profit Growth (5Y)

-56.52%

-64.73%

-62.13%

-50.69%

-15.57%

+155.06%

+77.69%

+153.99%

+148.13%

+184.71%

📊

Gross Profit Growth (10Y)

-42.86%

-27.68%

+5.93%

+57.73%

+80.99%

📊

Operating Expenses

15,648

22,819

32,056

35,154

37,212

41,096

50,682

39,581

37,537

57,209

150,709

71,143

-247

📊

Operating Expenses Growth (1Y)

+45.83%

+40.48%

+9.66%

+5.86%

+10.44%

+23.33%

-21.90%

-5.17%

+52.41%

+163.44%

-52.79%

-100.00%

📊

Operating Expenses Growth (5Y)

+137.81%

+80.09%

+58.10%

+12.60%

+0.87%

+39.21%

+197.36%

+79.74%

-100.00%

-100.66%

📊

Operating Expenses Growth (10Y)

+265.61%

+560.45%

+121.93%

-100.00%

-100.70%

📊

Sell General Administrative

15,626

22,733

31,691

35,232

5,979

6,323

6,813

4,994

5,428

7,111

7,689

7,207

55,798

62,352

📊

Research and Development

📊

Other Income Expenses

365

-79

-222

205

43,869

34,587

32,109

50,098

143,020

63,936

-55,798

-62,600

📊

EBITDA

312,448

195,684

135,815

102,392

49,539

19,548

47,653

86,750

137,996

239,383

224,754

256,351

230,262

📊

EBITDA Growth (1Y)

-100.00%

-30.59%

-24.61%

-51.62%

-60.54%

+143.78%

+82.05%

+59.07%

+73.47%

-6.11%

+14.06%

-10.18%

📊

EBITDA Growth (5Y)

-67.23%

-90.01%

-64.91%

-15.28%

+178.56%

+1124.62%

+371.65%

+195.51%

+165.43%

📊

EBITDA Growth (10Y)

-55.83%

+14.86%

+88.75%

+69.54%

📊

Depreciation and Amortization

-191,587

3,401

5,025

4,733

5,082

5,357

3,121

2,484

2,604

6,359

4,444

13,328

15,906

📊

Operating Income

312,448

185,563

191,918

154,294

105,428

32,401

21,652

56,727

80,909

141,558

99,523

166,119

243,023

287,323

📊

Operating Income Growth (1Y)

-40.61%

+3.42%

-19.60%

-31.67%

-69.27%

-33.18%

+161.99%

+42.63%

+74.96%

-29.69%

+66.91%

+46.30%

+18.23%

📊

Operating Income Growth (5Y)

-66.26%

-82.54%

-88.72%

-63.23%

-23.26%

+336.89%

+359.65%

+192.84%

+200.37%

+255.12%

📊

Operating Income Growth (10Y)

-54.69%

-46.37%

-13.44%

+57.51%

+86.22%

📊

Interest Expense

180

7,200

1,079

223

604

1,081

657

1,308

1,408

1,528

696

📊

Pre Tax Income

332,401

191,587

197,573

147,344

109,668

51,049

13,587

53,096

83,609

134,085

231,615

218,782

360,913

292,643

📊

Tax Provision

17,901

13,280

20,688

23,754

13,089

8,785

300

9,945

293

38,873

3,738

40,832

41,920

📊

NET INCOME

314,499

178,307

176,885

123,591

96,580

42,264

13,570

43,119

83,600

133,681

192,828

214,603

319,816

250,201

📊

Net Income Growth (1Y)

-43.30%

-0.80%

-30.13%

-21.86%

-56.24%

-67.89%

+217.75%

+93.88%

+59.90%

+44.25%

+11.29%

+49.03%

-21.77%

📊

Net Income Growth (5Y)

-69.29%

-76.30%

-92.33%

-65.11%

-13.44%

+216.30%

+1321.00%

+397.70%

+282.55%

+199.28%

📊

Net Income Growth (10Y)

-57.49%

+8.14%

+21.32%

+158.77%

+102.44%

📊

Basic EPS

104.83

59.44

58.96

48.47

32.2

14.09

4.52

14.37

27.87

44.56

64.28

106.61

83.45

📊

Diluted EPS

104.83

59.44

58.96

48.47

32.2

14.09

4.52

14.37

27.87

44.56

64.28

106.61

83.45

📊

Basic Average Shares

3,000

2,550

3,000

2,992

📊

Diluted Average Shares

3,000

2,550

3,000

2,992

📊

Ex-Dividend date
Payment date
Annual Dividend	60.00 (IDR)
Dividend Yield	8.28%
Shareholders Yield	8.52%
Next Earnings	--
Market cap	2.16T (IDR)
EPS (TTM)	83.45 (IDR)
P/E (TTM)	8.69 (IDR)
Last Close	725.00

Next Earnings	--
Market cap	2.16T (IDR)
EPS (TTM)	83.45 (IDR)
P/E (TTM)	8.69 (IDR)
Last Close	725.00 (IDR)

Ex-Dividend date
Payment date
Annual Dividend	60.00 (IDR)
Dividend Yield	8.28%
Shareholders Yield	8.52%
Next Earnings	--
Market cap	2.16T (IDR)
EPS (TTM)	83.45 (IDR)
P/E (TTM)	8.69 (IDR)
Last Close	725.00

Next Earnings	--
Market cap	2.16T (IDR)
EPS (TTM)	83.45 (IDR)
P/E (TTM)	8.69 (IDR)
Last Close	725.00 (IDR)