PT Zyrexindo Mandiri Buana Tbk - ZYRX.JK - Fundamentals

Best Investments/trading ideas for the weekJoin our free webinar on November4,2026.

🚨8 INSIDERS, INCLUDING THE CEO, ARE BUYING!

Watch the video!

‌
‌

‌

Let's get started...

‌

Breakdown	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	61,160	73,654	128,633	223,464	650,832	770,370	289,633	364,239	1,176,052	1,177,732	📊
Revenue Growth (1Y)	--	+20.43%	+74.65%	+73.72%	+191.25%	+18.37%	-62.40%	+25.76%	+222.88%	+0.14%	📊
Revenue Growth (5Y)	--	--	--	--	+964.15%	+945.93%	+125.16%	+63.00%	+80.70%	+80.96%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	49,580	60,695	99,735	159,278	535,071	628,181	198,332	297,719	1,031,585	1,031,416	📊
Cost of Revenue Growth (1Y)	--	+22.42%	+64.32%	+59.70%	+235.94%	+17.40%	-68.43%	+50.11%	+246.50%	-0.02%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+979.20%	+934.98%	+98.86%	+86.92%	+92.79%	+92.76%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	11,580	12,959	28,898	64,187	115,761	142,190	91,301	66,520	144,467	146,317	📊
Gross Profit Growth (1Y)	--	+11.91%	+123.00%	+122.11%	+80.35%	+22.83%	-35.79%	-27.14%	+117.18%	+1.28%	📊
Gross Profit Growth (5Y)	--	--	--	--	+899.70%	+997.25%	+215.94%	+3.63%	+24.80%	+26.40%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	14,400	11,424	12,818	13,466	23,882	20,800	21,467	33,882	57,127	75,052	📊
Operating Expenses Growth (1Y)	--	-20.67%	+12.20%	+5.05%	+77.35%	-12.91%	+3.21%	+57.83%	+68.60%	+31.38%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+65.84%	+82.06%	+67.47%	+151.61%	+139.20%	+214.26%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	13,890	10,926	10,120	11,188	19,818	20,021	24,737	31,579	53,865	62,190	📊
Research and Development	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	-2,698	-2,279	-4,064	-779	-328	-2,303	3,262	12,862	📊
EBITDA	-2,351	2,385	18,043	52,331	97,096	110,220	71,911	35,408	89,744	66,819	📊
EBITDA Growth (1Y)	--	+201.44%	+656.42%	+190.04%	+85.54%	+13.52%	-34.76%	-50.76%	+153.45%	-25.55%	📊
EBITDA Growth (5Y)	--	--	--	--	+4229.21%	+4520.86%	+298.56%	-32.34%	-7.57%	-31.18%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	471	828	1,231	1,371	1,858	2,021	1,441	1,395	2,404	3,883	📊
Operating Income	-2,823	1,557	16,080	50,720	91,879	121,390	75,643	32,637	87,340	71,265	📊
Operating Income Growth (1Y)	--	+155.15%	+932.89%	+215.43%	+81.15%	+32.12%	-37.69%	-56.85%	+167.61%	-18.41%	📊
Operating Income Growth (5Y)	--	--	--	--	+3354.88%	+7697.50%	+370.42%	-35.65%	-4.94%	-22.44%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	4,439	2,333	4,707	6,846	14,008	9,367	6,787	10,675	📊
Pre Tax Income	-7,665	-3,414	12,372	48,626	90,530	101,353	56,462	24,646	61,564	38,459	📊
Tax Provision	1,172	1,351	4,134	12,249	20,780	22,725	23,509	9,474	17,999	17,635	📊
NET INCOME	-6,493	-4,764	8,238	36,377	69,751	78,627	32,953	15,172	43,565	20,824	📊
Net Income Growth (1Y)	--	+26.63%	+272.92%	+341.57%	+91.74%	+12.73%	-58.09%	-53.96%	+187.14%	-52.20%	📊
Net Income Growth (5Y)	--	--	--	--	+1174.23%	+1750.35%	+300.00%	-58.29%	-37.54%	-70.14%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	-13.25	-9.72	6.18	27.28	55.67	58.97	24.71	11.38	32.67	15.63	📊
Diluted EPS	-13.25	-9.72	6.18	27.28	55.67	58.97	24.71	0	32.67	15.63	📊
Basic Average Shares	490	490	1,333	1,333	1,253	1,333	1,334	1,333	1,333	1,333	📊
Diluted Average Shares	490	490	1,333	1,333	1,253	1,333	1,333	1,333	1,333	1,333	📊

Breakdown

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

61,160

73,654

128,633

223,464

650,832

770,370

289,633

364,239

1,176,052

1,177,732

📊

Revenue Growth (1Y)

+20.43%

+74.65%

+73.72%

+191.25%

+18.37%

-62.40%

+25.76%

+222.88%

+0.14%

📊

Revenue Growth (5Y)

+964.15%

+945.93%

+125.16%

+63.00%

+80.70%

+80.96%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

49,580

60,695

99,735

159,278

535,071

628,181

198,332

297,719

1,031,585

1,031,416

📊

Cost of Revenue Growth (1Y)

+22.42%

+64.32%

+59.70%

+235.94%

+17.40%

-68.43%

+50.11%

+246.50%

-0.02%

📊

Cost of Revenue Growth (5Y)

+979.20%

+934.98%

+98.86%

+86.92%

+92.79%

+92.76%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

11,580

12,959

28,898

64,187

115,761

142,190

91,301

66,520

144,467

146,317

📊

Gross Profit Growth (1Y)

+11.91%

+123.00%

+122.11%

+80.35%

+22.83%

-35.79%

-27.14%

+117.18%

+1.28%

📊

Gross Profit Growth (5Y)

+899.70%

+997.25%

+215.94%

+3.63%

+24.80%

+26.40%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

14,400

11,424

12,818

13,466

23,882

20,800

21,467

33,882

57,127

75,052

📊

Operating Expenses Growth (1Y)

-20.67%

+12.20%

+5.05%

+77.35%

-12.91%

+3.21%

+57.83%

+68.60%

+31.38%

📊

Operating Expenses Growth (5Y)

+65.84%

+82.06%

+67.47%

+151.61%

+139.20%

+214.26%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

13,890

10,926

10,120

11,188

19,818

20,021

24,737

31,579

53,865

62,190

📊

Research and Development

📊

Other Income Expenses

-2,698

-2,279

-4,064

-779

-328

-2,303

3,262

12,862

📊

EBITDA

-2,351

2,385

18,043

52,331

97,096

110,220

71,911

35,408

89,744

66,819

📊

EBITDA Growth (1Y)

+201.44%

+656.42%

+190.04%

+85.54%

+13.52%

-34.76%

-50.76%

+153.45%

-25.55%

📊

EBITDA Growth (5Y)

+4229.21%

+4520.86%

+298.56%

-32.34%

-7.57%

-31.18%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

471

828

1,231

1,371

1,858

2,021

1,441

1,395

2,404

3,883

📊

Operating Income

-2,823

1,557

16,080

50,720

91,879

121,390

75,643

32,637

87,340

71,265

📊

Operating Income Growth (1Y)

+155.15%

+932.89%

+215.43%

+81.15%

+32.12%

-37.69%

-56.85%

+167.61%

-18.41%

📊

Operating Income Growth (5Y)

+3354.88%

+7697.50%

+370.42%

-35.65%

-4.94%

-22.44%

📊

Operating Income Growth (10Y)

📊

Interest Expense

4,439

2,333

4,707

6,846

14,008

9,367

6,787

10,675

📊

Pre Tax Income

-7,665

-3,414

12,372

48,626

90,530

101,353

56,462

24,646

61,564

38,459

📊

Tax Provision

1,172

1,351

4,134

12,249

20,780

22,725

23,509

9,474

17,999

17,635

📊

NET INCOME

-6,493

-4,764

8,238

36,377

69,751

78,627

32,953

15,172

43,565

20,824

📊

Net Income Growth (1Y)

+26.63%

+272.92%

+341.57%

+91.74%

+12.73%

-58.09%

-53.96%

+187.14%

-52.20%

📊

Net Income Growth (5Y)

+1174.23%

+1750.35%

+300.00%

-58.29%

-37.54%

-70.14%

📊

Net Income Growth (10Y)

📊

Basic EPS

-13.25

-9.72

6.18

27.28

55.67

58.97

24.71

11.38

32.67

15.63

📊

Diluted EPS

-13.25

-9.72

6.18

27.28

55.67

58.97

24.71

32.67

15.63

📊

Basic Average Shares

490

1,333

1,253

1,333

1,334

1,333

📊

Diluted Average Shares

490

1,333

1,253

1,333

📊

Breakdown	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	61,160	73,654	128,633	223,464	650,832	770,370	289,633	364,239	1,176,052	1,177,732	📊
Revenue Growth (1Y)	--	+20.43%	+74.65%	+73.72%	+191.25%	+18.37%	-62.40%	+25.76%	+222.88%	+0.14%	📊
Revenue Growth (5Y)	--	--	--	--	+964.15%	+945.93%	+125.16%	+63.00%	+80.70%	+80.96%	📊
Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Cost of Revenue	49,580	60,695	99,735	159,278	535,071	628,181	198,332	297,719	1,031,585	1,031,416	📊
Cost of Revenue Growth (1Y)	--	+22.42%	+64.32%	+59.70%	+235.94%	+17.40%	-68.43%	+50.11%	+246.50%	-0.02%	📊
Cost of Revenue Growth (5Y)	--	--	--	--	+979.20%	+934.98%	+98.86%	+86.92%	+92.79%	+92.76%	📊
Cost of Revenue Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Gross Profit	11,580	12,959	28,898	64,187	115,761	142,190	91,301	66,520	144,467	146,317	📊
Gross Profit Growth (1Y)	--	+11.91%	+123.00%	+122.11%	+80.35%	+22.83%	-35.79%	-27.14%	+117.18%	+1.28%	📊
Gross Profit Growth (5Y)	--	--	--	--	+899.70%	+997.25%	+215.94%	+3.63%	+24.80%	+26.40%	📊
Gross Profit Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Operating Expenses	14,400	11,424	12,818	13,466	23,882	20,800	21,467	33,882	57,127	75,052	📊
Operating Expenses Growth (1Y)	--	-20.67%	+12.20%	+5.05%	+77.35%	-12.91%	+3.21%	+57.83%	+68.60%	+31.38%	📊
Operating Expenses Growth (5Y)	--	--	--	--	+65.84%	+82.06%	+67.47%	+151.61%	+139.20%	+214.26%	📊
Operating Expenses Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Sell General Administrative	13,890	10,926	10,120	11,188	19,818	20,021	24,737	31,579	53,865	62,190	📊
Research and Development	0	0	0	0	0	0	0	0	0	--	📊
Other Income Expenses	0	0	-2,698	-2,279	-4,064	-779	-328	-2,303	3,262	12,862	📊
EBITDA	-2,351	2,385	18,043	52,331	97,096	110,220	71,911	35,408	89,744	66,819	📊
EBITDA Growth (1Y)	--	+201.44%	+656.42%	+190.04%	+85.54%	+13.52%	-34.76%	-50.76%	+153.45%	-25.55%	📊
EBITDA Growth (5Y)	--	--	--	--	+4229.21%	+4520.86%	+298.56%	-32.34%	-7.57%	-31.18%	📊
EBITDA Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Depreciation and Amortization	471	828	1,231	1,371	1,858	2,021	1,441	1,395	2,404	3,883	📊
Operating Income	-2,823	1,557	16,080	50,720	91,879	121,390	75,643	32,637	87,340	71,265	📊
Operating Income Growth (1Y)	--	+155.15%	+932.89%	+215.43%	+81.15%	+32.12%	-37.69%	-56.85%	+167.61%	-18.41%	📊
Operating Income Growth (5Y)	--	--	--	--	+3354.88%	+7697.50%	+370.42%	-35.65%	-4.94%	-22.44%	📊
Operating Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Interest Expense	0	0	4,439	2,333	4,707	6,846	14,008	9,367	6,787	10,675	📊
Pre Tax Income	-7,665	-3,414	12,372	48,626	90,530	101,353	56,462	24,646	61,564	38,459	📊
Tax Provision	1,172	1,351	4,134	12,249	20,780	22,725	23,509	9,474	17,999	17,635	📊
NET INCOME	-6,493	-4,764	8,238	36,377	69,751	78,627	32,953	15,172	43,565	20,824	📊
Net Income Growth (1Y)	--	+26.63%	+272.92%	+341.57%	+91.74%	+12.73%	-58.09%	-53.96%	+187.14%	-52.20%	📊
Net Income Growth (5Y)	--	--	--	--	+1174.23%	+1750.35%	+300.00%	-58.29%	-37.54%	-70.14%	📊
Net Income Growth (10Y)	--	--	--	--	--	--	--	--	--	--	📊
Basic EPS	-13.25	-9.72	6.18	27.28	55.67	58.97	24.71	11.38	32.67	15.63	📊
Diluted EPS	-13.25	-9.72	6.18	27.28	55.67	58.97	24.71	0	32.67	15.63	📊
Basic Average Shares	490	490	1,333	1,333	1,253	1,333	1,334	1,333	1,333	1,333	📊
Diluted Average Shares	490	490	1,333	1,333	1,253	1,333	1,333	1,333	1,333	1,333	📊

Breakdown

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

61,160

73,654

128,633

223,464

650,832

770,370

289,633

364,239

1,176,052

1,177,732

📊

Revenue Growth (1Y)

+20.43%

+74.65%

+73.72%

+191.25%

+18.37%

-62.40%

+25.76%

+222.88%

+0.14%

📊

Revenue Growth (5Y)

+964.15%

+945.93%

+125.16%

+63.00%

+80.70%

+80.96%

📊

Revenue Growth (10Y)

📊

Cost of Revenue

49,580

60,695

99,735

159,278

535,071

628,181

198,332

297,719

1,031,585

1,031,416

📊

Cost of Revenue Growth (1Y)

+22.42%

+64.32%

+59.70%

+235.94%

+17.40%

-68.43%

+50.11%

+246.50%

-0.02%

📊

Cost of Revenue Growth (5Y)

+979.20%

+934.98%

+98.86%

+86.92%

+92.79%

+92.76%

📊

Cost of Revenue Growth (10Y)

📊

Gross Profit

11,580

12,959

28,898

64,187

115,761

142,190

91,301

66,520

144,467

146,317

📊

Gross Profit Growth (1Y)

+11.91%

+123.00%

+122.11%

+80.35%

+22.83%

-35.79%

-27.14%

+117.18%

+1.28%

📊

Gross Profit Growth (5Y)

+899.70%

+997.25%

+215.94%

+3.63%

+24.80%

+26.40%

📊

Gross Profit Growth (10Y)

📊

Operating Expenses

14,400

11,424

12,818

13,466

23,882

20,800

21,467

33,882

57,127

75,052

📊

Operating Expenses Growth (1Y)

-20.67%

+12.20%

+5.05%

+77.35%

-12.91%

+3.21%

+57.83%

+68.60%

+31.38%

📊

Operating Expenses Growth (5Y)

+65.84%

+82.06%

+67.47%

+151.61%

+139.20%

+214.26%

📊

Operating Expenses Growth (10Y)

📊

Sell General Administrative

13,890

10,926

10,120

11,188

19,818

20,021

24,737

31,579

53,865

62,190

📊

Research and Development

📊

Other Income Expenses

-2,698

-2,279

-4,064

-779

-328

-2,303

3,262

12,862

📊

EBITDA

-2,351

2,385

18,043

52,331

97,096

110,220

71,911

35,408

89,744

66,819

📊

EBITDA Growth (1Y)

+201.44%

+656.42%

+190.04%

+85.54%

+13.52%

-34.76%

-50.76%

+153.45%

-25.55%

📊

EBITDA Growth (5Y)

+4229.21%

+4520.86%

+298.56%

-32.34%

-7.57%

-31.18%

📊

EBITDA Growth (10Y)

📊

Depreciation and Amortization

471

828

1,231

1,371

1,858

2,021

1,441

1,395

2,404

3,883

📊

Operating Income

-2,823

1,557

16,080

50,720

91,879

121,390

75,643

32,637

87,340

71,265

📊

Operating Income Growth (1Y)

+155.15%

+932.89%

+215.43%

+81.15%

+32.12%

-37.69%

-56.85%

+167.61%

-18.41%

📊

Operating Income Growth (5Y)

+3354.88%

+7697.50%

+370.42%

-35.65%

-4.94%

-22.44%

📊

Operating Income Growth (10Y)

📊

Interest Expense

4,439

2,333

4,707

6,846

14,008

9,367

6,787

10,675

📊

Pre Tax Income

-7,665

-3,414

12,372

48,626

90,530

101,353

56,462

24,646

61,564

38,459

📊

Tax Provision

1,172

1,351

4,134

12,249

20,780

22,725

23,509

9,474

17,999

17,635

📊

NET INCOME

-6,493

-4,764

8,238

36,377

69,751

78,627

32,953

15,172

43,565

20,824

📊

Net Income Growth (1Y)

+26.63%

+272.92%

+341.57%

+91.74%

+12.73%

-58.09%

-53.96%

+187.14%

-52.20%

📊

Net Income Growth (5Y)

+1174.23%

+1750.35%

+300.00%

-58.29%

-37.54%

-70.14%

📊

Net Income Growth (10Y)

📊

Basic EPS

-13.25

-9.72

6.18

27.28

55.67

58.97

24.71

11.38

32.67

15.63

📊

Diluted EPS

-13.25

-9.72

6.18

27.28

55.67

58.97

24.71

32.67

15.63

📊

Basic Average Shares

490

1,333

1,253

1,333

1,334

1,333

📊

Diluted Average Shares

490

1,333

1,253

1,333

📊

Ex-Dividend date
Payment date
Annual Dividend	4.90 (IDR)
Dividend Yield	4.08%
Shareholders Yield	-156.43%
Next Earnings	--
Market cap	160.04B (IDR)
EPS (TTM)	15.63 (IDR)
P/E (TTM)	7.68 (IDR)
Last Close	120.00

Next Earnings	--
Market cap	160.04B (IDR)
EPS (TTM)	15.63 (IDR)
P/E (TTM)	7.68 (IDR)
Last Close	120.00 (IDR)

Ex-Dividend date
Payment date
Annual Dividend	4.90 (IDR)
Dividend Yield	4.08%
Shareholders Yield	-156.43%
Next Earnings	--
Market cap	160.04B (IDR)
EPS (TTM)	15.63 (IDR)
P/E (TTM)	7.68 (IDR)
Last Close	120.00

Next Earnings	--
Market cap	160.04B (IDR)
EPS (TTM)	15.63 (IDR)
P/E (TTM)	7.68 (IDR)
Last Close	120.00 (IDR)