Watchlist Manager

Watchlist

Price: 8 300 IDR

Market Cap: 1 013T IDR

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		Dec-2002	Mar-2003	Jun-2003	Sep-2003	Dec-2003	Mar-2004	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
Net Interest Income		5 463 954	5 208 525	5 135 016	5 148 791	5 337 098	5 625 433	5 931 219	6 274 849	6 585 394	6 820 078	7 043 993	7 350 349	7 652 605	8 152 023	8 673 686	9 072 338	9 459 959	9 451 847	9 498 486	9 533 641	9 579 322	9 895 111	10 258 197	11 039 350	12 356 348	13 681 324	14 464 126	14 771 062	14 899 725	13 714 757	13 023 715	13 014 469	12 936 828	14 053 427	15 364 620	16 233 097	18 053 836	19 004 345	19 907 553	20 984 749	21 238 123	22 464 132	23 631 780	25 024 187	26 425 140	28 023 227	29 562 462	30 893 021	32 026 694	32 897 748	33 782 387	34 719 433	35 868 796	37 121 164	38 401 472	39 464 152	40 079 090	40 399 803	40 732 198	41 175 616	41 826 474	42 531 938	43 222 007	44 198 478	45 290 545	46 442 462	48 039 609	49 148 388	50 477 448	52 152 286	53 042 705	53 818 427	54 161 270	54 613 653	55 217 958	55 560 307	56 135 575	56 506 187	57 679 384	60 174 135	63 989 509	68 050 286	71 304 827	73 748 608	74 937 565	76 469 463	78 041 395	80 346 260	82 264 164	83 560 034	84 953 772	85 277 744
Interest Income		13 993 603	13 770 963	13 428 930	12 757 114	12 178 702	11 652 100	11 297 567	11 331 218	11 483 395	11 726 116	12 033 737	12 442 634	13 214 943	14 308 027	15 524 883	16 575 462	17 128 225	17 113 596	16 812 138	16 481 180	16 327 398	16 509 676	16 926 099	17 814 468	19 301 181	20 841 190	21 769 046	22 316 938	22 932 906	21 794 435	21 228 508	21 158 644	20 660 602	21 745 421	23 003 369	23 923 256	25 783 993	26 844 514	27 833 333	28 848 355	28 885 290	29 754 210	30 725 572	32 304 481	34 277 149	36 819 321	39 462 524	41 828 659	43 771 256	45 065 373	45 943 649	46 474 438	47 081 728	47 861 806	48 786 771	49 750 365	50 425 826	51 021 160	51 892 793	52 931 987	53 767 939	54 264 129	54 593 678	55 349 213	56 766 800	58 520 858	60 857 073	62 495 717	63 837 795	65 397 436	65 597 610	65 545 979	65 403 161	65 182 795	65 424 271	65 465 895	65 626 976	65 503 496	66 300 239	68 526 855	72 241 191	76 869 622	81 194 999	84 817 121	87 397 774	89 391 916	90 890 376	93 071 341	94 796 454	96 143 178	98 032 508	98 493 922
Interest Expense		8 529 649	8 562 438	8 293 914	7 608 323	6 841 604	6 026 667	5 366 348	5 056 369	4 898 001	4 906 038	4 989 744	5 092 285	5 562 338	6 156 004	6 851 197	7 503 124	7 668 266	7 661 749	7 313 652	6 947 539	6 748 076	6 614 565	6 667 902	6 775 118	6 944 833	7 159 866	7 304 920	7 545 876	8 033 181	8 079 678	8 204 793	8 144 175	7 723 774	7 691 994	7 638 749	7 690 159	7 730 157	7 840 169	7 925 780	7 863 606	7 647 167	7 290 078	7 093 792	7 280 294	7 852 009	8 796 094	9 900 062	10 935 638	11 744 562	12 167 625	12 161 262	11 755 005	11 212 932	10 740 642	10 385 299	10 286 213	10 346 736	10 621 357	11 160 595	11 756 371	11 941 465	11 732 191	11 371 671	11 150 735	11 476 255	12 078 396	12 817 464	13 347 329	13 360 347	13 245 150	12 554 905	11 727 552	11 241 891	10 569 142	10 206 313	9 905 588	9 491 401	8 997 309	8 620 855	8 352 720	8 251 682	8 819 336	9 890 172	11 068 513	12 268 952	12 922 453	12 848 981	12 725 081	12 532 290	12 583 144	13 078 736	13 216 178
Non Interest Income		1 220 564	1 263 747	1 310 107	1 342 037	1 448 238	1 531 006	1 546 319	1 651 077	1 786 862	1 847 806	2 104 796	2 246 450	2 304 300	2 294 069	2 252 400	2 232 058	2 241 955	2 432 156	2 580 575	2 748 435	2 890 614	3 025 144	3 243 209	3 440 099	3 943 704	4 205 321	4 673 275	5 181 146	4 825 370	5 868 875	6 426 376	6 371 085	6 955 268	6 546 013	6 279 511	6 702 737	6 962 712	6 942 664	6 957 116	6 816 972	6 923 067	7 264 245	7 519 306	8 181 497	8 037 617	9 160 127	9 587 661	9 545 760	9 264 842	9 857 460	10 447 470	11 175 109	12 011 516	13 387 533	13 758 230	14 348 132	13 861 479	14 293 654	14 565 453	14 654 941	15 155 209	15 622 583	15 885 672	17 082 451	17 743 675	18 942 619	20 027 451	21 159 138	21 614 392	23 521 781	23 594 186	25 445 066	21 895 095	25 973 430	26 418 709	24 465 944	22 337 794	24 430 311	26 324 113	26 244 504	25 038 427	26 039 196	24 913 068	25 429 226	23 579 119	25 340 066	25 268 654	25 721 463	26 265 584	26 862 740	27 798 528	28 883 495
Revenue		6 684 518 N/A	6 472 272 -3%	6 445 123 0%	6 490 828 +1%	6 785 336 +5%	7 156 439 +5%	7 477 538 +4%	7 925 926 +6%	8 372 256 +6%	8 667 884 +4%	9 148 789 +6%	9 596 799 +5%	9 956 905 +4%	10 446 092 +5%	10 926 086 +5%	11 304 396 +3%	11 701 914 +4%	11 884 003 +2%	12 079 061 +2%	12 282 076 +2%	12 469 936 +2%	12 920 255 +4%	13 501 406 +4%	14 479 449 +7%	16 300 052 +13%	17 886 645 +10%	19 137 401 +7%	19 952 208 +4%	19 725 095 -1%	19 583 632 -1%	19 450 091 -1%	19 385 554 0%	19 892 096 +3%	20 599 440 +4%	21 644 131 +5%	22 935 834 +6%	25 016 548 +9%	25 947 009 +4%	26 864 669 +4%	27 801 721 +3%	28 161 190 +1%	29 728 377 +6%	31 151 086 +5%	33 205 684 +7%	34 462 757 +4%	37 183 354 +8%	39 150 123 +5%	40 438 781 +3%	41 291 536 +2%	42 755 208 +4%	44 229 857 +3%	45 894 542 +4%	47 880 312 +4%	50 508 697 +5%	52 159 702 +3%	53 812 284 +3%	53 940 569 +0%	54 693 457 +1%	55 297 651 +1%	55 830 557 +1%	56 981 683 +2%	58 154 521 +2%	59 107 679 +2%	61 280 929 +4%	63 034 220 +3%	65 385 081 +4%	68 067 060 +4%	70 307 526 +3%	72 091 840 +3%	75 674 067 +5%	76 636 891 +1%	79 263 493 +3%	76 056 365 -4%	80 587 083 +6%	81 636 667 +1%	80 026 251 -2%	78 473 369 -2%	80 936 498 +3%	84 003 497 +4%	86 418 639 +3%	89 027 936 +3%	94 089 482 +6%	96 217 895 +2%	99 177 834 +3%	98 516 684 -1%	101 809 529 +3%	103 310 049 +1%	106 067 723 +3%	108 529 748 +2%	110 422 774 +2%	112 752 300 +2%	114 161 239 +1%
Pre-Tax Income
Loan Loss Provision		(159 368)	(79 097)	(125 770)	(236 427)	(113 456)	(99 156)	(47 326)	(12 203)	(208 871)	(188 174)	(333 200)	(319 348)	(359 922)	(410 371)	(442 980)	(565 870)	(568 564)	(457 461)	(397 014)	(307 158)	(188 786)	(333 933)	(358 436)	(629 024)	(1 754 149)	(2 499 821)	(3 181 271)	(3 339 167)	(2 242 533)	(1 081 279)	(270 653)	502 288	333 066	(13 397)	297 457	(119 806)	(559 209)	(526 473)	(754 779)	0	(611 149)	0	0	0	(1 871 937)	(305 559)	(702 517)	(1 379 991)	(1 926 092)	(1 666 539)	(1 932 455)	(2 149 883)	(3 415 207)	(4 359 444)	(4 568 873)	(5 100 238)	(4 760 080)	(3 793 691)	(3 506 178)	(3 032 366)	(2 167 640)	(2 325 009)	(2 643 252)	(2 569 486)	(2 931 493)	(3 644 286)	(4 055 524)	(4 537 333)	(4 666 986)	(5 518 550)	(8 342 632)	(9 671 542)	(10 294 532)	(11 316 260)	(10 858 932)	(9 317 337)	(9 262 677)	(9 485 972)	(6 737 436)	(5 617 909)	(4 375 556)	(2 788 477)	(2 090 447)	(2 673 739)	(2 083 087)	(1 682 364)	(2 016 124)	(2 805 600)	(3 040 312)	(3 303 072)	(4 004 818)	(4 233 418)
Non Interest Expense		(3 125 084)	(3 318 650)	(3 351 842)	(3 475 466)	(3 532 169)	(3 539 360)	(3 626 078)	(3 614 874)	(3 634 652)	(3 833 961)	(3 938 406)	(4 351 457)	(4 473 365)	(4 710 379)	(4 930 326)	(4 871 980)	(5 066 747)	(5 248 223)	(5 430 787)	(5 607 360)	(5 879 520)	(6 050 863)	(6 371 899)	(6 546 702)	(6 825 860)	(7 237 972)	(7 481 048)	(8 044 859)	(8 537 470)	(9 162 230)	(9 392 333)	(9 655 847)	(9 571 893)	(9 867 826)	(10 294 719)	(10 366 935)	(10 838 581)	(11 441 092)	(11 879 230)	(12 805 893)	(12 863 995)	(14 379 588)	(15 213 673)	(15 977 110)	(14 775 214)	(18 056 578)	(18 637 666)	(18 796 884)	(18 624 323)	(19 853 292)	(20 675 495)	(21 556 553)	(21 807 991)	(22 960 904)	(23 683 643)	(23 892 720)	(23 341 289)	(24 447 914)	(24 762 853)	(24 851 821)	(25 655 300)	(26 047 672)	(26 216 217)	(27 347 695)	(27 396 663)	(28 301 995)	(29 487 722)	(30 041 849)	(31 135 856)	(33 561 556)	(33 160 673)	(34 940 986)	(32 193 326)	(34 949 493)	(34 324 300)	(33 195 603)	(30 369 518)	(31 337 171)	(34 001 487)	(34 795 154)	(34 185 347)	(36 567 622)	(36 076 009)	(36 832 217)	(36 253 840)	(38 252 053)	(37 774 441)	(37 246 285)	(37 271 586)	(37 361 219)	(37 958 539)	(38 789 281)
Pre-Tax Income		3 400 066 N/A	3 074 525 -10%	2 967 511 -3%	2 778 935 -6%	3 139 711 +13%	3 517 923 +12%	3 804 134 +8%	4 298 849 +13%	4 528 733 +5%	4 645 749 +3%	4 877 183 +5%	4 925 994 +1%	5 123 618 +4%	5 325 342 +4%	5 552 780 +4%	5 866 546 +6%	6 066 603 +3%	6 178 319 +2%	6 251 260 +1%	6 367 558 +2%	6 401 630 +1%	6 535 459 +2%	6 771 071 +4%	7 303 723 +8%	7 720 043 +6%	8 148 852 +6%	8 475 082 +4%	8 568 182 +1%	8 945 092 +4%	9 340 123 +4%	9 787 105 +5%	10 231 995 +5%	10 653 269 +4%	10 718 217 +1%	11 646 869 +9%	12 449 093 +7%	13 618 758 +9%	13 979 444 +3%	14 230 660 +2%	14 407 355 +1%	14 686 046 +2%	15 414 706 +5%	15 937 413 +3%	17 228 574 +8%	17 815 606 +3%	18 821 217 +6%	19 809 940 +5%	20 261 906 +2%	20 741 121 +2%	21 235 377 +2%	21 621 907 +2%	22 188 106 +3%	22 657 114 +2%	23 188 349 +2%	23 907 186 +3%	24 819 326 +4%	25 839 200 +4%	26 451 852 +2%	27 028 620 +2%	27 946 370 +3%	29 158 743 +4%	29 781 840 +2%	30 248 210 +2%	31 363 748 +4%	32 706 064 +4%	33 438 800 +2%	34 523 814 +3%	35 728 344 +3%	36 288 998 +2%	36 593 961 +1%	35 133 586 -4%	34 650 965 -1%	33 568 507 -3%	34 321 330 +2%	36 453 435 +6%	37 513 311 +3%	38 841 174 +4%	40 113 355 +3%	43 264 574 +8%	46 005 576 +6%	50 467 033 +10%	54 733 383 +8%	58 051 439 +6%	59 671 878 +3%	60 179 757 +1%	61 875 112 +3%	63 519 484 +3%	66 015 838 +4%	68 217 850 +3%	69 758 483 +2%	70 788 943 +1%	71 138 540 +0%
Net Income
Tax Provision		(858 435)	(889 559)	(929 842)	(762 646)	(748 723)	(834 852)	(931 179)	(1 235 573)	(1 333 099)	(1 381 324)	(1 426 835)	(1 443 054)	(1 525 937)	(1 583 858)	(1 668 434)	(1 774 216)	(1 823 794)	(1 854 649)	(1 874 510)	(1 886 418)	(1 912 378)	(1 956 713)	(2 028 595)	(2 174 804)	(1 943 904)	(1 891 831)	(1 825 726)	(1 701 886)	(2 137 850)	(2 233 805)	(2 302 130)	(2 405 493)	(2 173 996)	(2 153 483)	(2 355 682)	(2 425 589)	(2 800 960)	(2 873 343)	(2 908 109)	(2 969 596)	(2 967 586)	(3 106 271)	(3 191 728)	(3 420 723)	(3 559 367)	(3 788 252)	(4 016 492)	(4 155 793)	(4 229 451)	(4 331 893)	(4 419 519)	(4 506 066)	(4 621 346)	(4 703 090)	(4 843 469)	(5 028 372)	(5 206 919)	(5 343 603)	(5 438 945)	(5 600 844)	(5 837 593)	(5 940 915)	(6 043 231)	(6 383 840)	(6 854 404)	(7 034 224)	(7 231 548)	(7 463 615)	(7 719 024)	(7 503 654)	(7 182 057)	(6 958 928)	(6 421 398)	(6 712 875)	(7 086 321)	(7 199 559)	(7 401 015)	(7 648 570)	(8 231 862)	(8 807 190)	(9 711 461)	(10 512 659)	(11 152 253)	(11 446 127)	(11 521 662)	(11 871 410)	(12 183 913)	(12 709 973)	(13 366 576)	(13 638 726)	(13 792 199)	(13 961 692)
Income from Continuing Operations		2 541 631	2 184 966	2 037 669	2 016 289	2 390 988	2 683 071	2 872 955	3 063 276	3 195 634	3 264 425	3 450 348	3 482 940	3 597 681	3 741 484	3 884 346	4 092 330	4 242 809	4 323 670	4 376 750	4 481 140	4 489 252	4 578 746	4 742 476	5 128 919	5 776 139	6 257 021	6 649 356	6 866 296	6 807 242	7 106 318	7 484 975	7 826 502	8 479 273	8 564 734	9 291 187	10 023 504	10 817 798	11 106 101	11 322 551	11 437 759	11 718 460	12 308 435	12 745 685	13 807 851	14 256 239	15 032 965	15 793 448	16 106 113	16 511 670	16 903 484	17 202 388	17 682 040	18 035 768	18 485 259	19 063 717	19 790 954	20 632 281	21 108 249	21 589 675	22 345 526	23 321 150	23 840 925	24 204 979	24 979 908	25 851 660	26 404 576	27 292 266	28 264 729	28 569 974	29 090 307	27 951 529	27 692 037	27 147 109	27 608 455	29 367 114	30 313 752	31 440 159	32 464 785	35 032 712	37 198 386	40 755 572	44 220 724	46 899 186	48 225 751	48 658 095	50 003 702	51 335 571	53 305 865	54 851 274	56 119 757	56 996 744	57 176 848
Income to Minority Interest		(79)	(82)	(121)	(160)	(133)	(145)	(151)	(148)	(213)	(244)	(265)	(277)	(281)	(295)	(295)	(110)	(117)	(33)	39	(77)	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	2 127	1 511	1 049	3 361	2 513	3 257	1 472	(1 497)	(1 733)	(2 408)	(6 117)	(9 070)	(17 188)	(25 812)	(25 269)	(27 105)	(23 124)	(17 115)	(16 554)	(10 220)	(13 583)	(26 545)	(20 531)	(25 088)	(25 008)	(11 156)	(12 194)	(8 768)	(3 579)	3 494	4 370	3 640	3 002	(4 921)	(5 958)	(8 165)	(12 383)	(16 000)	(18 759)	(20 158)	(19 174)	(17 499)	(17 402)	(16 446)	(19 825)	(19 850)	(19 651)	(22 729)	(24 215)	(18 973)	(14 878)	(10 471)	(13 257)	(14 969)	(16 807)	(20 209)	(16 991)
Net Income (Common)		2 541 552 N/A	2 184 884 -14%	2 037 548 -7%	2 016 129 -1%	2 390 855 +19%	2 682 926 +12%	2 872 804 +7%	3 063 128 +7%	3 195 421 +4%	3 264 181 +2%	3 450 083 +6%	3 482 663 +1%	3 597 400 +3%	3 741 189 +4%	3 884 051 +4%	4 092 220 +5%	4 242 692 +4%	4 323 637 +2%	4 376 789 +1%	4 481 063 +2%	4 489 252 +0%	4 578 746 +2%	4 742 476 +4%	5 128 919 +8%	5 776 139 +13%	6 257 021 +8%	6 649 356 +6%	6 866 296 +3%	6 807 242 -1%	7 106 318 +4%	7 484 975 +5%	7 826 502 +5%	8 479 273 +8%	8 564 734 +1%	9 291 187 +8%	10 025 631 +8%	10 819 309 +8%	11 106 534 +3%	11 325 296 +2%	11 439 656 +1%	11 721 717 +2%	12 309 907 +5%	12 744 188 +4%	13 806 118 +8%	14 253 831 +3%	15 026 848 +5%	15 784 378 +5%	16 088 925 +2%	16 485 858 +2%	16 878 215 +2%	17 175 283 +2%	17 658 916 +3%	18 018 653 +2%	18 468 705 +2%	19 053 497 +3%	19 777 371 +4%	20 605 736 +4%	21 087 718 +2%	21 564 587 +2%	22 320 518 +4%	23 309 994 +4%	23 828 731 +2%	24 196 211 +2%	24 976 329 +3%	25 855 154 +4%	26 408 946 +2%	27 295 906 +3%	28 267 731 +4%	28 565 053 +1%	29 084 349 +2%	27 943 364 -4%	27 679 654 -1%	27 131 109 -2%	27 589 696 +2%	29 346 956 +6%	30 294 578 +3%	31 422 660 +4%	32 447 383 +3%	35 016 266 +8%	37 178 561 +6%	40 735 722 +10%	44 201 073 +9%	46 876 457 +6%	48 201 536 +3%	48 639 122 +1%	49 988 824 +3%	51 325 100 +3%	53 292 608 +4%	54 836 305 +3%	56 102 950 +2%	56 976 535 +2%	57 159 857 +0%
EPS (Diluted)		20.98 N/A	17.93 -15%	16.7 -7%	16.49 -1%	19.55 +19%	21.77 +11%	23.33 +7%	24.86 +7%	25.94 +4%	26.45 +2%	28.02 +6%	28.25 +1%	29.19 +3%	30.35 +4%	31.53 +4%	33.27 +6%	34.48 +4%	35.2 +2%	35.62 +1%	36.48 +2%	36.55 +0%	37.4 +2%	38.75 +4%	42.06 +9%	47.29 +12%	51.36 +9%	53.98 +5%	56.37 +4%	55.88 -1%	58.34 +4%	61.44 +5%	64.24 +5%	69.6 +8%	70.3 +1%	76.27 +8%	82.3 +8%	88.81 +8%	91.17 +3%	92.96 +2%	93.69 +1%	96.07 +3%	100.18 +4%	103.37 +3%	111.62 +8%	115.72 +4%	121.89 +5%	128.04 +5%	130.51 +2%	133.73 +2%	136.91 +2%	139.32 +2%	143.25 +3%	146.17 +2%	149.81 +2%	154.56 +3%	160.43 +4%	167.15 +4%	171.06 +2%	174.92 +2%	181.05 +4%	189.09 +4%	193.29 +2%	196.28 +2%	202.61 +3%	209.74 +4%	214.23 +2%	221.42 +3%	229.3 +4%	231.72 +1%	235.93 +2%	226.67 -4%	224.53 -1%	220.09 -2%	223.8 +2%	238.06 +6%	245.75 +3%	254.9 +4%	263.21 +3%	284.05 +8%	301.59 +6%	330.45 +10%	358.56 +9%	380.26 +6%	391.01 +3%	394.56 +1%	405.51 +3%	416.35 +3%	432.31 +4%	444.83 +3%	455.1 +2%	462.26 +2%	463.78 +0%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 301,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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

© 2025 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.