Adhi Karya (Persero) Tbk PT
IDX:ADHI

Watchlist Manager
Adhi Karya (Persero) Tbk PT Logo
Adhi Karya (Persero) Tbk PT
IDX:ADHI
Watchlist
Price: 272 IDR 0.74% Market Closed
Market Cap: 2.3T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-26%
5Y
-52%
10Y
+11%
Operating Income
+
3Y
+2%
5Y
-37%
10Y
+64%
Net Income
+
3Y
+217%
5Y
-45%
10Y
-49%

Earnings Waterfall
Adhi Karya (Persero) Tbk PT

Revenue
9.8T IDR
Cost of Revenue
-8.2T IDR
Gross Profit
1.6T IDR
Operating Expenses
-592B IDR
Operating Income
1T IDR
Other Expenses
-818.5B IDR
Net Income
187.6B IDR

Income Statement
Adhi Karya (Persero) Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 Sep-2005 Dec-2005 Mar-2006 Jun-2006 Sep-2006 Dec-2006 Mar-2007 Jun-2007 Sep-2007 Dec-2007 Mar-2008 Jun-2008 Sep-2008 Dec-2008 Mar-2009 Jun-2009 Sep-2009 Dec-2009 Mar-2010 Jun-2010 Sep-2010 Dec-2010 Mar-2011 Jun-2011 Sep-2011 Dec-2011 Mar-2012 Jun-2012 Sep-2012 Dec-2012 Mar-2013 Jun-2013 Sep-2013 Dec-2013 Mar-2014 Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
73 144
78 112
81 118
85 932
87 570
88 131
96 181
110 553
124 839
136 289
146 494
146 589
146 857
148 169
144 311
126 674
117 132
110 524
129 953
108 134
113 093
112 223
133 291
136 420
126 217
123 833
132 742
100 796
97 483
95 199
87 164
85 110
83 287
88 391
86 224
83 948
96 326
80 928
87 793
95 738
84 120
99 073
114 718
127 108
144 177
130 035
114 905
118 858
129 919
172 852
236 146
262 168
285 755
368 947
428 794
477 484
515 366
491 023
522 056
551 271
611 694
683 110
545 262
586 231
579 213
0
743 094
521 873
531 949
753 964
772 078
779 022
805 362
728 403
709 890
694 055
673 092
746 014
729 772
738 090
767 960
733 703
777 910
735 023
0
0
Revenue
2 008 451
N/A
2 080 620
+4%
2 628 709
+26%
2 808 845
+7%
2 981 750
+6%
3 035 055
+2%
3 027 081
0%
3 163 006
+4%
3 471 987
+10%
3 906 427
+13%
4 328 860
+11%
4 443 876
+3%
4 555 312
+3%
4 571 695
+0%
4 973 867
+9%
4 939 007
-1%
5 131 909
+4%
5 639 744
+10%
6 639 942
+18%
7 276 619
+10%
7 728 763
+6%
7 835 689
+1%
7 714 614
-2%
7 313 434
-5%
6 557 821
-10%
5 927 761
-10%
5 674 980
-4%
5 343 024
-6%
5 639 637
+6%
5 737 697
+2%
6 695 112
+17%
6 661 481
-1%
6 644 577
0%
7 126 554
+7%
7 715 034
+8%
8 510 080
+10%
9 315 362
+9%
9 863 603
+6%
9 854 155
0%
9 908 108
+1%
9 671 267
-2%
9 342 833
-3%
8 653 578
-7%
8 455 593
-2%
8 672 649
+3%
8 867 030
+2%
9 389 570
+6%
9 475 601
+1%
9 308 325
-2%
9 666 773
+4%
11 063 943
+14%
11 984 073
+8%
13 117 523
+9%
14 085 760
+7%
15 156 178
+8%
16 049 257
+6%
16 054 516
+0%
15 873 364
-1%
15 655 500
-1%
14 841 745
-5%
14 998 985
+1%
15 165 026
+1%
15 307 860
+1%
16 046 032
+5%
15 408 742
-4%
20 351 089
+32%
10 827 682
-47%
15 406 679
+42%
15 272 429
-1%
9 720 693
-36%
11 530 472
+19%
13 199 516
+14%
13 412 510
+2%
13 312 778
-1%
13 549 010
+2%
12 429 839
-8%
13 577 334
+9%
15 864 895
+17%
20 072 993
+27%
20 040 619
0%
19 398 692
-3%
17 785 615
-8%
13 351 717
-25%
12 400 276
-7%
11 483 220
-7%
9 844 441
-14%
Gross Profit
Cost of Revenue
(1 864 540)
(1 875 111)
(2 454 853)
(2 618 282)
(2 757 147)
(2 840 912)
(2 810 878)
(2 833 607)
(3 142 221)
(3 545 215)
(3 926 033)
(4 030 962)
(4 097 755)
(4 089 251)
(4 516 924)
(4 488 044)
(4 701 213)
(5 224 107)
(6 095 669)
(6 772 831)
(7 222 545)
(7 345 964)
(7 059 135)
(6 621 104)
(5 878 088)
(5 195 556)
(4 964 348)
(4 624 491)
(4 886 972)
(5 013 740)
(5 960 704)
(5 927 821)
(5 906 513)
(6 315 707)
(6 671 815)
(7 400 039)
(8 097 675)
(8 603 539)
(8 606 444)
(8 662 163)
(8 511 847)
(8 224 412)
(7 655 377)
(7 455 244)
(7 619 674)
(7 808 705)
(8 414 926)
(8 508 579)
(8 390 724)
(8 670 617)
(9 948 797)
(10 757 790)
(11 671 895)
(12 513 605)
(13 098 372)
(13 797 665)
(13 671 626)
(13 339 006)
(13 148 896)
(12 448 956)
(12 562 287)
(12 755 884)
(12 971 807)
(13 614 271)
(13 130 261)
(17 464 843)
(9 091 969)
(12 963 258)
(12 864 383)
(8 045 126)
(9 774 046)
(11 439 153)
(11 629 077)
(11 566 127)
(11 752 722)
(10 629 596)
(11 827 057)
(14 024 457)
(17 750 066)
(17 824 471)
(17 207 428)
(15 718 907)
(11 723 660)
(10 743 692)
(9 803 956)
(8 246 315)
Gross Profit
143 911
N/A
205 509
+43%
173 856
-15%
190 563
+10%
224 603
+18%
194 143
-14%
216 203
+11%
329 401
+52%
329 768
+0%
361 214
+10%
402 827
+12%
412 913
+3%
457 556
+11%
482 443
+5%
456 943
-5%
450 962
-1%
430 695
-4%
415 637
-3%
544 273
+31%
503 790
-7%
506 220
+0%
489 726
-3%
655 479
+34%
692 330
+6%
679 733
-2%
732 205
+8%
710 632
-3%
718 533
+1%
752 665
+5%
723 957
-4%
734 408
+1%
733 660
0%
738 065
+1%
810 848
+10%
1 043 220
+29%
1 110 041
+6%
1 217 686
+10%
1 260 062
+3%
1 247 711
-1%
1 245 944
0%
1 159 419
-7%
1 118 421
-4%
998 202
-11%
1 000 349
+0%
1 052 975
+5%
1 058 325
+1%
974 644
-8%
967 022
-1%
917 601
-5%
996 157
+9%
1 115 145
+12%
1 226 284
+10%
1 445 629
+18%
1 572 155
+9%
2 057 806
+31%
2 251 593
+9%
2 382 891
+6%
2 534 359
+6%
2 506 603
-1%
2 392 789
-5%
2 436 697
+2%
2 409 142
-1%
2 336 054
-3%
2 431 761
+4%
2 278 482
-6%
2 886 246
+27%
1 735 714
-40%
2 443 421
+41%
2 408 046
-1%
1 675 567
-30%
1 756 426
+5%
1 760 363
+0%
1 783 432
+1%
1 746 651
-2%
1 796 288
+3%
1 800 243
+0%
1 750 277
-3%
1 840 438
+5%
2 322 927
+26%
2 216 148
-5%
2 191 264
-1%
2 066 709
-6%
1 628 057
-21%
1 656 584
+2%
1 679 264
+1%
1 598 126
-5%
Operating Income
Operating Expenses
(40 938)
(91 782)
(67 111)
(74 899)
(102 540)
(69 493)
(85 839)
(191 851)
(193 368)
(199 881)
(192 123)
(197 260)
(202 533)
(209 971)
(226 674)
(232 534)
(235 590)
(233 781)
(351 569)
(352 939)
(354 338)
(355 456)
(266 492)
(263 846)
(265 027)
(268 130)
(314 427)
(314 555)
(317 922)
(325 187)
(354 965)
(359 128)
(373 943)
(408 921)
(556 072)
(603 369)
(624 595)
(620 028)
(577 855)
(561 161)
(558 650)
(515 805)
(415 999)
(406 136)
(389 024)
(443 038)
(339 546)
(341 230)
(328 363)
(371 977)
(541 521)
(573 760)
(646 575)
(631 693)
(581 077)
(597 260)
(634 052)
(599 469)
(707 672)
(730 725)
(755 192)
(875 152)
(894 067)
(930 016)
(938 438)
(1 287 132)
(727 681)
(1 078 418)
(1 062 005)
(654 704)
(635 365)
(746 568)
(739 542)
(759 975)
(726 368)
(734 455)
(742 977)
(755 360)
(878 803)
(886 002)
(913 518)
(949 584)
(925 956)
(644 455)
(627 960)
(592 022)
Selling, General & Administrative
(39 709)
(91 449)
(65 760)
(73 845)
(101 787)
(68 143)
(83 002)
(191 851)
(193 368)
(199 882)
(192 123)
(197 260)
(202 533)
(209 971)
(226 675)
(232 534)
(235 590)
(233 780)
(351 569)
(352 939)
(354 337)
(355 455)
(266 493)
(263 845)
(265 028)
(268 132)
(314 427)
(314 557)
(317 922)
(325 186)
(354 964)
(358 516)
(360 193)
(366 400)
(470 546)
(480 571)
(496 559)
(501 663)
(384 869)
(395 612)
(401 961)
(411 655)
(373 954)
(391 860)
(391 515)
(394 498)
(377 999)
(383 263)
(400 704)
(429 451)
(563 724)
(593 388)
(620 597)
(629 936)
(549 030)
(562 559)
(593 590)
(623 016)
(671 646)
(680 453)
(714 464)
(742 570)
(843 860)
(860 014)
(845 347)
(1 118 587)
(648 811)
(907 346)
(887 412)
(554 902)
(565 240)
(542 255)
(543 284)
(574 792)
(668 215)
(657 928)
(668 842)
(682 201)
(821 297)
(831 892)
(831 212)
(861 225)
(862 042)
(838 250)
(846 843)
(822 662)
Depreciation & Amortization
(1 229)
(333)
(1 352)
0
0
0
(2 836)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(6 765)
(2 050)
(5 833)
(9 647)
(9 450)
(11 129)
(11 034)
(10 878)
(24 819)
(27 766)
(32 188)
(36 037)
(29 643)
(30 109)
(29 516)
(29 383)
(21 633)
(20 589)
(20 297)
(20 846)
(32 047)
(34 702)
(40 463)
(32 540)
(36 026)
(32 820)
(25 377)
(61 145)
(50 208)
(70 002)
(93 091)
(168 545)
(78 870)
(171 072)
(174 593)
(99 802)
(70 126)
(97 549)
(89 494)
(78 418)
(58 154)
(76 527)
(74 135)
(73 159)
(57 506)
(54 110)
(82 306)
(88 359)
(63 914)
(105 158)
(80 070)
(68 314)
Other Operating Expenses
0
0
0
(1 054)
(753)
(1 350)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(610)
(13 749)
(42 519)
(78 761)
(120 746)
(122 201)
(108 717)
(183 537)
(154 420)
(145 655)
(93 271)
(17 227)
13 491
34 679
(12 503)
68 096
72 142
101 858
86 856
43 836
40 217
(5 681)
19 089
0
0
0
56 087
0
(17 453)
(15 351)
(71 437)
0
0
0
0
0
0
0
0
0
(106 764)
(106 764)
(106 764)
0
0
0
0
0
0
0
0
0
298 954
298 954
298 954
Operating Income
102 973
N/A
113 727
+10%
106 745
-6%
115 663
+8%
122 063
+6%
124 650
+2%
130 365
+5%
137 550
+6%
136 399
-1%
161 332
+18%
210 704
+31%
215 654
+2%
255 024
+18%
272 472
+7%
230 269
-15%
218 427
-5%
195 105
-11%
181 856
-7%
192 704
+6%
150 850
-22%
151 881
+1%
134 270
-12%
388 986
+190%
428 485
+10%
414 705
-3%
464 074
+12%
396 205
-15%
403 977
+2%
434 743
+8%
398 771
-8%
379 444
-5%
374 533
-1%
364 122
-3%
401 926
+10%
487 147
+21%
506 672
+4%
593 092
+17%
640 036
+8%
669 856
+5%
684 784
+2%
600 771
-12%
602 617
+0%
582 202
-3%
594 213
+2%
663 950
+12%
615 286
-7%
635 098
+3%
625 793
-1%
589 238
-6%
624 179
+6%
573 624
-8%
652 520
+14%
799 051
+22%
940 460
+18%
1 476 730
+57%
1 654 332
+12%
1 748 838
+6%
1 934 889
+11%
1 798 931
-7%
1 662 064
-8%
1 681 505
+1%
1 533 990
-9%
1 441 986
-6%
1 501 745
+4%
1 340 044
-11%
1 599 113
+19%
1 008 033
-37%
1 365 003
+35%
1 346 041
-1%
1 020 863
-24%
1 121 061
+10%
1 013 794
-10%
1 043 890
+3%
986 676
-5%
1 069 920
+8%
1 065 788
0%
1 007 301
-5%
1 085 078
+8%
1 444 125
+33%
1 330 147
-8%
1 277 747
-4%
1 117 124
-13%
702 101
-37%
1 012 130
+44%
1 051 304
+4%
1 006 104
-4%
Pre-Tax Income
Interest Income Expense
(49 879)
(44 902)
(41 126)
(41 459)
(43 261)
(50 409)
(36 649)
(52 946)
(65 840)
(75 893)
(107 842)
(110 733)
(112 455)
(94 657)
(97 156)
(71 704)
(63 597)
(74 240)
(109 919)
(84 123)
(51 752)
(58 432)
(24 694)
(28 060)
(44 716)
(31 790)
(63 028)
(39 331)
(38 697)
(36 117)
(16 502)
(9 140)
433
14 337
(65 142)
(61 513)
(82 927)
(58 379)
54 470
62 740
132 957
66 801
39 167
9 189
(44 811)
21 131
132 678
132 586
147 721
117 434
59 800
52 586
33 424
(15 050)
(87 371)
(172 326)
(210 508)
(309 598)
(324 944)
(272 733)
(340 927)
(281 475)
(144 692)
(236 033)
(273 629)
(627 379)
(539 582)
(847 135)
(793 599)
(522 877)
(391 546)
(380 576)
(368 550)
(283 928)
(273 146)
(258 970)
(244 791)
(231 031)
(168 123)
(117 764)
(27 106)
122 839
178 526
153 195
76 525
(28 899)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 310
10 478
11 260
11 345
10 164
912
237
152
0
268
290
416
129
0
694
884
1 011
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(106 764)
0
0
0
0
0
0
0
0
0
0
0
298 954
0
0
0
Gain/Loss on Disposition of Assets
2 234
1 666
1 662
35
35
56
552
1 615
1 615
1 594
1 021
(42)
1 958
1 990
5 122
5 237
3 237
3 464
374
44 657
44 657
44 398
44 398
0
0
0
0
0
0
0
6 947
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
1 439
0
0
1 439
120
872
872
8 637
10 154
9 282
9 282
2 022
1 114
0
0
0
906
906
7 781
8 358
24 548
0
19 026
18 764
1 626
0
63 786
74 331
6 971
7 170
1 045
(20 395)
Total Other Income
(6 485)
(9 660)
26 255
27 896
21 301
22 094
21 552
21 438
21 697
20 117
25 024
26 520
39 005
53 368
15 603
2 974
(14 881)
(26 572)
39 380
14 437
21 004
25 759
(76 917)
(66 415)
(51 516)
(73 360)
(12 357)
(43 626)
(71 160)
(67 138)
(43 509)
(32 450)
(25 606)
(16 551)
0
(1 948)
(4 609)
(13 698)
(20 125)
(22 657)
(25 448)
(21 812)
(21 812)
(18 177)
(12 724)
(7 271)
(21 813)
(8 090)
(13 543)
(18 997)
(21 813)
(47 373)
(78 172)
(126 683)
(433 516)
(434 164)
(432 776)
(456 621)
(824 603)
(282 865)
(388 203)
(405 183)
(620 957)
(941 769)
(833 877)
(849 208)
(429 830)
(470 406)
(500 365)
(454 014)
(524 424)
(524 762)
(559 364)
(566 695)
(638 022)
(609 284)
(574 092)
(665 081)
(961 524)
(908 494)
(1 023 958)
(988 186)
(879 799)
(875 671)
(832 700)
(729 693)
Pre-Tax Income
48 843
N/A
60 831
+25%
93 536
+54%
102 135
+9%
100 137
-2%
96 390
-4%
115 819
+20%
107 657
-7%
93 872
-13%
107 151
+14%
128 906
+20%
131 399
+2%
183 532
+40%
233 174
+27%
153 838
-34%
154 935
+1%
119 865
-23%
84 508
-29%
122 539
+45%
125 822
+3%
165 791
+32%
145 996
-12%
331 773
+127%
334 010
+1%
318 474
-5%
358 926
+13%
320 820
-11%
321 020
+0%
324 886
+1%
295 518
-9%
326 380
+10%
332 943
+2%
338 949
+2%
399 712
+18%
423 315
+6%
453 689
+7%
516 816
+14%
579 304
+12%
714 365
+23%
725 779
+2%
708 516
-2%
647 757
-9%
599 557
-7%
585 494
-2%
606 706
+4%
629 563
+4%
746 091
+19%
750 289
+1%
724 110
-3%
723 501
0%
612 622
-15%
657 735
+7%
754 303
+15%
798 729
+6%
957 282
+20%
1 047 842
+9%
1 105 554
+6%
1 170 108
+6%
649 504
-44%
1 107 338
+70%
953 248
-14%
855 969
-10%
686 492
-20%
333 225
-51%
241 819
-27%
124 549
-48%
39 735
-68%
47 462
+19%
52 077
+10%
43 971
-16%
99 233
+126%
109 362
+10%
123 757
+13%
144 412
+17%
183 300
+27%
197 534
+8%
207 444
+5%
207 730
+0%
316 104
+52%
303 889
-4%
290 469
-4%
326 108
+12%
306 752
-6%
296 824
-3%
296 174
0%
227 117
-23%
Net Income
Tax Provision
(15 269)
(13 645)
(24 441)
(27 021)
(25 654)
(25 201)
(35 801)
(35 761)
(31 622)
(35 606)
(33 036)
(33 782)
(49 425)
(64 317)
(40 927)
(39 875)
(30 734)
(20 127)
(39 545)
(48 782)
(69 998)
(75 000)
(168 850)
(170 891)
(167 447)
(164 102)
(130 627)
(129 020)
(130 719)
(150 708)
(143 687)
(147 295)
(148 765)
(158 784)
(209 998)
(234 163)
(263 927)
(274 197)
(305 927)
(312 364)
(308 228)
(317 576)
(267 896)
(259 669)
(264 868)
(262 051)
(281 066)
(285 269)
(274 039)
(280 924)
(297 515)
(334 183)
(363 428)
(393 645)
(440 222)
(476 638)
(506 930)
(522 306)
(4 475)
(460 066)
(306 069)
(195 250)
(21 443)
270 805
219 323
215 536
(16 033)
(21 181)
(20 312)
(12 817)
(12 733)
(11 499)
(9 934)
(8 924)
(8 090)
(10 007)
(14 712)
(25 089)
(26 221)
(26 795)
(24 426)
(23 141)
(25 604)
(25 683)
(24 507)
(17 149)
Income from Continuing Operations
33 575
47 187
69 095
75 114
74 484
71 190
80 018
71 896
62 249
71 544
95 870
97 617
134 107
168 856
112 911
115 059
89 129
64 380
82 994
77 039
95 793
70 996
162 924
163 118
151 026
194 823
190 194
191 999
194 166
144 809
182 693
185 647
190 184
240 928
213 318
219 527
252 889
305 108
408 438
413 416
400 289
330 181
331 661
325 825
341 838
367 512
465 026
465 020
450 071
442 577
315 108
323 552
390 875
405 084
517 060
571 205
598 625
647 803
645 029
647 272
647 179
660 719
665 048
604 029
461 142
340 085
23 703
26 281
31 765
31 155
86 500
97 863
113 822
135 488
175 210
187 527
192 732
182 641
289 883
277 094
266 043
302 967
281 148
271 141
271 667
209 968
Income to Minority Interest
595
1 278
(193)
(66)
(114)
4
(100)
(49)
(19)
10
(289)
(355)
(361)
(468)
(1 310)
(5 887)
(7 571)
(4 650)
(1 512)
10 078
17 653
22 478
2 606
(997)
(4 743)
(17 762)
(710)
(4 054)
(6 157)
(763)
(577)
(536)
(639)
(843)
(1 727)
(1 877)
(1 909)
(1 967)
(2 461)
(2 727)
(2 838)
(2 944)
(2 585)
(2 356)
(2 239)
(2 097)
(1 340)
(1 278)
(1 285)
(1 066)
(1 657)
(1 642)
(1 648)
(1 741)
(1 645)
(1 650)
(1 816)
(1 931)
(871)
(855)
(722)
(870)
(1 242)
(1 206)
(1 069)
(848)
274
1 154
493
(5 542)
(31 315)
(42 313)
(56 688)
(76 296)
(93 968)
(104 943)
(109 310)
(98 888)
(75 867)
(61 375)
(50 664)
(43 167)
(28 650)
(28 480)
(25 398)
(22 370)
Net Income (Common)
46 404
N/A
60 776
+31%
70 485
+16%
76 633
+9%
74 527
-3%
71 274
-4%
77 919
+9%
72 251
-7%
62 635
-13%
71 958
+15%
95 581
+33%
97 262
+2%
133 745
+38%
168 389
+26%
111 601
-34%
109 172
-2%
81 558
-25%
59 728
-27%
81 482
+36%
87 116
+7%
113 445
+30%
93 474
-18%
165 530
+77%
162 122
-2%
146 284
-10%
177 062
+21%
189 484
+7%
187 946
-1%
188 010
+0%
144 048
-23%
182 116
+26%
185 112
+2%
189 546
+2%
240 085
+27%
211 590
-12%
217 650
+3%
250 980
+15%
303 141
+21%
405 977
+34%
410 688
+1%
397 450
-3%
327 235
-18%
329 075
+1%
323 468
-2%
339 598
+5%
365 414
+8%
463 685
+27%
463 741
+0%
448 786
-3%
441 511
-2%
313 451
-29%
321 910
+3%
389 226
+21%
403 343
+4%
515 415
+28%
569 554
+11%
596 808
+5%
645 870
+8%
644 159
0%
646 417
+0%
646 457
+0%
659 849
+2%
663 806
+1%
602 823
-9%
460 073
-24%
339 238
-26%
23 977
-93%
27 435
+14%
32 258
+18%
25 613
-21%
55 185
+115%
55 550
+1%
57 134
+3%
59 192
+4%
81 242
+37%
82 583
+2%
83 423
+1%
83 753
+0%
214 016
+156%
215 719
+1%
215 379
0%
259 800
+21%
252 498
-3%
242 661
-4%
246 269
+1%
187 598
-24%
EPS (Diluted)
22.78
N/A
30.16
+32%
34.98
+16%
36.09
+3%
34.72
-4%
33.57
-3%
36.7
+9%
34.03
-7%
29.5
-13%
33.89
+15%
45.02
+33%
45.81
+2%
63
+38%
79.32
+26%
52.57
-34%
51.43
-2%
38.42
-25%
28.14
-27%
39.06
+39%
42.1
+8%
54.77
+30%
47.52
-13%
79.36
+67%
78.28
-1%
70.63
-10%
85.49
+21%
91.49
+7%
90.75
-1%
90.78
+0%
69.55
-23%
87.93
+26%
89.38
+2%
87.14
-3%
113.08
+30%
99.66
-12%
102.52
+3%
118.22
+15%
142.79
+21%
191.23
+34%
193.45
+1%
187.21
-3%
154.13
-18%
182.69
+19%
152.36
-17%
159.96
+5%
172.12
+8%
202.83
+18%
130.22
-36%
126.06
-3%
197.01
+56%
91.96
-53%
90.39
-2%
109.3
+21%
113.26
+4%
132.54
+17%
159.95
+21%
167.6
+5%
181.37
+8%
165.64
-9%
181.53
+10%
181.55
+0%
185.31
+2%
170.69
-8%
169.29
-1%
129.2
-24%
95.27
-26%
6.17
-94%
7.7
+25%
9.06
+18%
6.58
-27%
14.19
+116%
14.28
+1%
14.69
+3%
15.22
+4%
18.59
+22%
17.3
-7%
9.08
-48%
9.96
+10%
25.46
+156%
25.65
+1%
25.62
0%
30.9
+21%
30.03
-3%
28.86
-4%
29.29
+1%
22.31
-24%

See Also

Summary
ADHI intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADHI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADHI stock valuation using valuation multiples.
Wall Street Estimates
ADHI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADHI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 307,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.