Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Agung Podomoro Land Tbk PT
IDX:APLN

Watchlist Manager
Agung Podomoro Land Tbk PT Logo
Agung Podomoro Land Tbk PT
IDX:APLN
Watchlist
Price: 154 IDR Market Closed
Market Cap: Rp3.5T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-38%
5Y
+45%
10Y
-5%
Operating Income
+
3Y
-65%
5Y
+65%
10Y
-11%
Net Income
+
3Y
-72%
5Y
-
10Y
-14%

Earnings Waterfall
Agung Podomoro Land Tbk PT

Income Statement
Agung Podomoro Land Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
18 304
16 768
14 923
59 699
123 238
198 248
274 861
343 002
378 463
407 666
441 131
431 194
469 177
496 084
519 338
596 477
609 476
612 896
682 782
662 499
680 660
717 459
677 386
658 263
666 664
657 480
646 411
773 846
793 098
840 643
887 002
818 130
836 947
830 001
835 501
893 068
873 245
866 515
854 788
776 159
824 607
822 841
860 754
874 473
899 737
890 142
914 312
887 219
870 080
841 638
776 165
787 032
638 053
669 531
536 871
696 381
567 298
0
0
0
Revenue
1 938 719
N/A
2 361 352
+22%
2 426 426
+3%
3 175 771
+31%
3 824 099
+20%
4 269 137
+12%
4 557 159
+7%
4 668 679
+2%
4 689 430
+0%
4 693 669
+0%
4 799 786
+2%
4 654 854
-3%
4 901 191
+5%
4 923 920
+0%
4 768 787
-3%
4 930 011
+3%
5 296 566
+7%
5 126 628
-3%
5 777 511
+13%
5 706 250
-1%
5 971 582
+5%
6 160 381
+3%
6 117 177
-1%
6 194 020
+1%
6 006 952
-3%
6 027 544
+0%
7 020 112
+16%
7 324 276
+4%
7 043 037
-4%
7 199 641
+2%
5 605 891
-22%
5 386 948
-4%
5 035 325
-7%
4 428 165
-12%
4 494 563
+1%
6 110 761
+36%
3 792 476
-38%
6 316 582
+67%
5 513 918
-13%
3 758 240
-32%
4 956 325
+32%
4 120 192
-17%
4 788 729
+16%
4 974 509
+4%
4 256 245
-14%
5 029 921
+18%
4 904 984
-2%
8 737 352
+78%
8 663 825
-1%
8 555 779
-1%
8 330 106
-3%
5 192 951
-38%
4 676 652
-10%
4 238 377
-9%
4 693 566
+11%
3 538 078
-25%
5 576 757
+58%
5 738 452
+3%
5 379 266
-6%
5 444 877
+1%
Gross Profit
Cost of Revenue
(1 327 166)
(1 577 706)
(1 571 786)
(1 960 287)
0
(2 558 805)
(2 632 832)
(2 488 361)
(2 604 943)
(2 355 882)
(2 448 871)
(2 488 937)
(2 546 321)
(2 536 846)
(2 497 063)
(2 507 005)
(2 641 735)
(2 560 386)
(2 769 981)
(2 824 569)
(2 880 685)
(2 986 787)
(2 996 592)
(2 929 382)
(2 982 518)
(3 033 063)
(3 426 660)
(3 802 355)
(3 620 911)
(3 759 301)
(3 107 589)
(2 769 938)
(2 616 667)
(2 275 855)
(2 271 175)
(3 170 689)
(1 831 409)
(3 229 014)
(2 702 450)
(1 973 588)
(2 755 058)
(2 281 897)
(2 875 694)
(3 029 593)
(2 826 930)
(3 311 503)
(3 160 846)
(3 928 763)
(3 795 662)
(3 782 100)
(3 676 925)
(3 086 506)
(2 709 044)
(2 384 282)
(2 658 167)
(2 026 310)
(3 132 815)
(3 233 071)
(3 013 065)
(3 142 378)
Gross Profit
611 553
N/A
783 646
+28%
854 640
+9%
1 215 484
+42%
0
N/A
1 710 331
N/A
1 924 326
+13%
2 180 317
+13%
2 084 487
-4%
2 337 787
+12%
2 350 916
+1%
2 165 918
-8%
2 354 871
+9%
2 387 075
+1%
2 271 724
-5%
2 423 006
+7%
2 654 831
+10%
2 566 242
-3%
3 007 530
+17%
2 881 681
-4%
3 090 896
+7%
3 173 593
+3%
3 120 585
-2%
3 264 638
+5%
3 024 434
-7%
2 994 482
-1%
3 593 452
+20%
3 521 921
-2%
3 422 126
-3%
3 440 339
+1%
2 498 301
-27%
2 617 009
+5%
2 418 658
-8%
2 152 310
-11%
2 223 388
+3%
2 940 072
+32%
1 961 067
-33%
3 087 567
+57%
2 811 468
-9%
1 784 652
-37%
2 201 267
+23%
1 838 295
-16%
1 913 035
+4%
1 944 916
+2%
1 429 315
-27%
1 718 418
+20%
1 744 139
+1%
4 808 589
+176%
4 868 163
+1%
4 773 678
-2%
4 653 181
-3%
2 106 445
-55%
1 967 608
-7%
1 854 095
-6%
2 035 399
+10%
1 511 768
-26%
2 443 942
+62%
2 505 380
+3%
2 366 200
-6%
2 302 499
-3%
Operating Income
Operating Expenses
(314 196)
(355 793)
(387 558)
(533 604)
(577 405)
(697 186)
(817 738)
(956 215)
(824 326)
(1 041 994)
(1 012 179)
(985 669)
(1 079 261)
(1 094 780)
(1 153 468)
(1 226 281)
(1 225 249)
(1 339 183)
(1 405 937)
(1 400 031)
(1 402 633)
(1 334 283)
(1 348 514)
(1 293 328)
(1 323 750)
(1 350 424)
(1 317 817)
(1 308 781)
(1 383 441)
(1 360 769)
(1 269 394)
(1 249 971)
(1 277 859)
(1 258 123)
(1 295 314)
(1 867 719)
(1 190 842)
(1 734 631)
(1 586 125)
(986 749)
(946 786)
(870 542)
(975 000)
(891 200)
(875 202)
(909 210)
(932 541)
(1 044 948)
(1 099 759)
(1 081 658)
(1 107 592)
(1 070 135)
(1 024 185)
(1 048 851)
(1 028 936)
(1 051 752)
(1 038 342)
(1 074 054)
(1 041 600)
(984 479)
Selling, General & Administrative
(314 196)
(356 615)
(426 514)
(533 603)
(577 405)
(646 923)
(676 036)
(738 594)
(824 326)
(874 634)
(930 670)
(985 668)
(1 039 450)
(1 086 422)
(1 135 493)
(1 198 714)
(1 191 136)
(1 302 583)
(1 366 295)
(1 358 004)
(1 358 546)
(1 289 970)
(1 305 580)
(1 250 735)
(1 279 163)
(1 304 057)
(1 269 091)
(1 263 330)
(1 335 821)
(1 313 570)
(1 224 435)
(1 201 483)
(1 227 237)
(1 208 766)
(1 246 635)
(1 795 021)
(1 144 240)
(1 664 750)
(1 515 003)
(936 080)
(889 539)
(815 932)
(919 976)
(838 936)
(820 990)
(857 035)
(881 680)
(995 768)
(1 054 049)
(1 036 275)
(1 062 497)
(1 025 714)
(979 347)
(1 007 067)
(988 711)
(1 012 672)
(1 007 508)
(1 036 502)
(1 005 072)
(948 667)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
(39 811)
(8 359)
(17 976)
(27 569)
(34 114)
(36 602)
(39 643)
(42 027)
(30 624)
(39 242)
(35 529)
(32 914)
(35 846)
(37 193)
(38 346)
(35 516)
(36 996)
(37 973)
(38 353)
(31 821)
(44 510)
(33 829)
(32 541)
(62 894)
(39 252)
(60 417)
(61 975)
(45 865)
(51 453)
(52 042)
(52 508)
(48 603)
(46 257)
(44 502)
(43 521)
(43 323)
(42 048)
(41 654)
(41 238)
(40 549)
(36 150)
(32 667)
(30 022)
(26 438)
(25 157)
(28 424)
(26 021)
(25 620)
Other Operating Expenses
0
822
38 957
0
0
(50 261)
(141 701)
(217 620)
0
(167 360)
(81 509)
0
0
0
0
0
0
0
0
0
(13 463)
(5 069)
(7 405)
(9 678)
(8 741)
(9 176)
(10 382)
(9 935)
(10 624)
(9 226)
(6 605)
(16 667)
(6 112)
(15 528)
(16 138)
(9 804)
(7 351)
(9 464)
(9 146)
(4 804)
(5 794)
(2 567)
(2 515)
(3 660)
(7 956)
(7 673)
(7 340)
(5 857)
(3 663)
(3 729)
(3 856)
(3 872)
(8 688)
(9 118)
(10 204)
(12 643)
(5 677)
(9 128)
(10 507)
(10 192)
Operating Income
297 357
N/A
427 853
+44%
467 082
+9%
681 879
+46%
3 246 694
+376%
1 013 145
-69%
1 106 588
+9%
1 224 102
+11%
1 260 160
+3%
1 295 793
+3%
1 338 737
+3%
1 180 249
-12%
1 275 609
+8%
1 292 295
+1%
1 118 256
-13%
1 196 725
+7%
1 429 582
+19%
1 227 058
-14%
1 601 593
+31%
1 481 650
-7%
1 688 264
+14%
1 839 312
+9%
1 772 072
-4%
1 971 311
+11%
1 700 683
-14%
1 644 057
-3%
2 275 634
+38%
2 213 139
-3%
2 038 685
-8%
2 079 571
+2%
1 228 908
-41%
1 367 038
+11%
1 140 799
-17%
894 188
-22%
928 074
+4%
1 072 353
+16%
770 224
-28%
1 352 937
+76%
1 225 344
-9%
797 903
-35%
1 254 480
+57%
967 754
-23%
938 035
-3%
1 053 716
+12%
554 113
-47%
809 208
+46%
811 598
+0%
3 763 642
+364%
3 768 404
+0%
3 692 021
-2%
3 545 589
-4%
1 036 310
-71%
943 423
-9%
805 244
-15%
1 006 463
+25%
460 016
-54%
1 405 600
+206%
1 431 326
+2%
1 324 600
-7%
1 318 020
0%
Pre-Tax Income
Interest Income Expense
67 810
100 191
120 003
65 733
16 368
(53 287)
(140 752)
(185 475)
(221 526)
(242 785)
(257 896)
(221 537)
(226 438)
(232 909)
(240 423)
(304 692)
(298 352)
(259 098)
(314 604)
(317 950)
(302 388)
(397 486)
(391 710)
(377 612)
(443 717)
(443 285)
(453 005)
(595 355)
(732 441)
(798 002)
(844 723)
(616 302)
(474 347)
(612 945)
(666 092)
(1 326 723)
(1 082 592)
(1 850 620)
(1 314 743)
(1 101 920)
(656 434)
(387 586)
(853 845)
(549 549)
(777 827)
(727 693)
(689 546)
(661 060)
(605 351)
(594 647)
(660 902)
(694 898)
(619 940)
(482 090)
(325 040)
(483 428)
(461 914)
(472 189)
(478 893)
(198 147)
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
366 384
366 384
732 769
366 349
366 349
366 349
(35)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
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
919 682
0
0
919 682
203
287
203
0
766
0
0
0
3
898
901
901
908
335
384
475
781
794
743
652
338
0
0
6
97
0
0
0
Total Other Income
17 323
12 464
8 967
2 825
41 346
51 540
84 792
93 570
58 913
52 702
33 851
94 978
128 004
128 129
147 977
162 081
98 468
69 932
67 331
40 798
(246 955)
(338 671)
(298 374)
(581 597)
(296 032)
(288 379)
(383 352)
(318 220)
(329 433)
582 874
615 335
(266 496)
(457 867)
(311 420)
(319 114)
(313 373)
76 474
4 786
(29 012)
79 900
(391 037)
(351 266)
(356 154)
(399 046)
(234 821)
(189 407)
(437 460)
(664 579)
(839 141)
(694 458)
(387 052)
749 615
900 989
665 496
653 041
(43 717)
(134 327)
(95 283)
(172 578)
(356 453)
Pre-Tax Income
382 490
N/A
540 506
+41%
596 051
+10%
750 438
+26%
3 304 409
+340%
1 011 398
-69%
1 050 630
+4%
1 132 197
+8%
1 097 547
-3%
1 105 709
+1%
1 114 691
+1%
1 053 689
-5%
1 177 176
+12%
1 187 514
+1%
1 025 809
-14%
1 054 113
+3%
1 229 697
+17%
1 037 891
-16%
1 354 318
+30%
1 204 497
-11%
1 138 921
-5%
1 103 154
-3%
1 081 987
-2%
1 012 101
-6%
960 934
-5%
912 392
-5%
1 439 277
+58%
1 299 564
-10%
1 896 492
+46%
1 864 443
-2%
999 520
-46%
1 403 922
+40%
208 789
-85%
336 495
+61%
309 455
-8%
165 027
-47%
131 221
-20%
(126 548)
N/A
247 937
N/A
(224 153)
N/A
207 012
N/A
229 799
+11%
(271 063)
N/A
106 021
N/A
(457 627)
N/A
(107 557)
+76%
(315 025)
-193%
2 438 477
N/A
2 324 692
-5%
2 403 710
+3%
2 498 378
+4%
1 091 679
-56%
1 224 810
+12%
988 650
-19%
1 334 465
+35%
(67 122)
N/A
809 456
N/A
863 853
+7%
673 130
-22%
763 421
+13%
Net Income
Tax Provision
(100 676)
(122 112)
(124 915)
(168 404)
(203 321)
(227 040)
(244 191)
(252 999)
(256 256)
(256 409)
(263 884)
(251 369)
(246 935)
(248 090)
(240 143)
(247 308)
(245 822)
(184 269)
(214 657)
(206 321)
(22 157)
30 741
(31 832)
176 507
(21 197)
(22 171)
130 529
(22 044)
(13 911)
(19 470)
(15 646)
(15 646)
(3 008)
(28 424)
(92 609)
(87 890)
(10 410)
(70 697)
(10 410)
(15 129)
(26 868)
(26 868)
(42 478)
(42 478)
(27 601)
(27 601)
(27 179)
(27 179)
(55 782)
(55 782)
(55 965)
(55 965)
(60 291)
(60 291)
(52 249)
(52 247)
(38 929)
(38 929)
(31 601)
(32 349)
Income from Continuing Operations
281 815
418 394
471 136
582 033
3 101 087
784 356
806 437
879 198
841 291
849 301
850 808
802 320
930 240
939 424
785 666
806 806
983 875
853 623
1 139 662
998 176
1 116 763
1 133 895
1 050 156
1 188 609
939 737
890 221
1 569 804
1 277 518
1 882 581
1 844 974
983 876
1 388 278
205 780
308 071
216 846
77 137
120 812
(197 245)
237 528
(239 282)
180 145
202 932
(313 540)
63 543
(485 228)
(135 158)
(342 204)
2 411 298
2 268 910
2 347 928
2 442 413
1 035 714
1 164 519
928 358
1 282 216
(119 370)
770 526
824 924
641 528
731 071
Income to Minority Interest
(40 698)
(64 385)
(78 472)
(83 182)
(103 868)
(121 923)
(95 619)
(64 584)
(29 564)
(14 986)
(29 149)
(75 776)
(78 806)
(37 320)
(26 442)
(46 360)
(128 940)
(192 702)
(288 298)
(281 155)
(307 808)
(316 502)
(284 146)
(314 877)
(307 879)
(318 765)
(550 096)
(537 471)
(510 943)
(502 616)
(246 472)
(248 900)
(164 173)
(123 983)
(93 656)
(119 921)
(129 469)
(279 208)
(249 186)
(280 670)
(316 931)
(180 947)
(227 809)
(234 902)
(165 132)
(307 177)
(284 006)
(241 178)
(273 993)
(172 128)
(167 455)
(112 717)
(81 851)
(71 293)
(123 948)
(123 042)
(136 664)
(126 658)
(88 716)
(113 814)
Net Income (Common)
241 117
N/A
354 008
+47%
392 663
+11%
498 850
+27%
2 997 219
+501%
662 433
-78%
710 818
+7%
814 614
+15%
811 727
0%
834 315
+3%
821 658
-2%
726 544
-12%
851 435
+17%
902 104
+6%
759 225
-16%
760 446
+0%
854 936
+12%
660 921
-23%
851 364
+29%
717 022
-16%
808 955
+13%
817 394
+1%
766 011
-6%
873 732
+14%
631 858
-28%
571 457
-10%
1 019 710
+78%
740 048
-27%
1 371 639
+85%
1 342 357
-2%
737 402
-45%
1 139 377
+55%
41 607
-96%
184 088
+342%
123 189
-33%
(42 784)
N/A
(8 658)
+80%
(476 453)
-5 403%
(11 658)
+98%
(519 952)
-4 360%
(136 786)
+74%
21 985
N/A
(541 350)
N/A
(171 359)
+68%
(650 360)
-280%
(442 335)
+32%
(626 209)
-42%
2 170 120
N/A
1 994 917
-8%
2 175 800
+9%
2 274 958
+5%
922 997
-59%
1 082 668
+17%
857 065
-21%
1 158 269
+35%
(242 412)
N/A
633 862
N/A
698 266
+10%
552 812
-21%
617 257
+12%
EPS (Diluted)
11.76
N/A
17.26
+47%
19.15
+11%
24.33
+27%
146.17
+501%
32.31
-78%
34.67
+7%
39.73
+15%
39.56
0%
40.69
+3%
40.07
-2%
35.43
-12%
41.46
+17%
44
+6%
37.03
-16%
37.09
+0%
41.7
+12%
32.24
-23%
45.35
+41%
37.03
-18%
41.43
+12%
39.87
-4%
41.37
+4%
44.79
+8%
32.63
-27%
27.87
-15%
55.94
+101%
38.21
-32%
70.83
+85%
69.31
-2%
38.08
-45%
58.84
+55%
2.15
-96%
9.5
+342%
6.36
-33%
-2.21
N/A
-0.45
+80%
-23.24
-5 064%
-0.51
+98%
-22.89
-4 388%
-6.17
+73%
0.97
N/A
-23.84
N/A
-7.55
+68%
-28.65
-279%
-19.49
+32%
-27.59
-42%
95.6
N/A
87.88
-8%
95.85
+9%
100.22
+5%
40.66
-59%
47.7
+17%
37.76
-21%
51.03
+35%
-10.68
N/A
27.92
N/A
30.76
+10%
24.35
-21%
27.19
+12%

See Also

Summary
APLN intrinsic value, competitors valuation, and company profile.
DCF Valuation
APLN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
APLN stock valuation using valuation multiples.
Wall Street Estimates
APLN 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
APLN 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 318,800+ 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.