Watchlist Manager

Watchlist

Price: 820 IDR Market Closed

Market Cap: Rp8.5T

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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		2 499 812	2 533 308	2 639 581	2 672 895	2 726 721	2 950 368	3 061 209	3 196 191	3 399 389	3 606 143	3 655 375	3 971 679	4 247 134	4 430 763	4 782 143	4 707 782	4 507 227	4 483 237	4 461 598	4 582 481	4 673 629	4 762 000	4 976 242	5 185 598	5 560 156	5 899 214	6 078 612	6 140 181	6 220 473	6 237 988	6 292 855	6 351 824	6 406 182	6 484 220	6 499 031	6 462 542	6 297 133	6 108 929	6 082 506	6 086 859	6 188 093	6 371 343	6 497 264	6 772 445	7 116 606	7 415 738	7 900 527	8 143 362	8 302 837	8 424 405	8 407 978	8 090 427	7 766 570	7 451 472	7 063 622	6 986 257	6 896 664	6 672 066	6 626 671	6 826 350	6 955 108	7 296 843
Interest Income		4 468 289	4 671 696	4 894 312	5 130 659	5 372 460	5 731 815	5 977 050	6 205 698	6 524 129	6 693 024	6 795 686	7 035 414	7 319 642	7 627 351	7 893 613	8 180 837	8 354 518	8 509 782	8 791 820	8 931 868	9 224 188	9 598 074	10 084 451	10 398 561	10 486 688	10 686 645	10 677 875	10 859 429	11 059 219	11 240 963	11 487 572	11 634 993	11 735 384	11 733 537	11 914 209	11 959 492	12 022 513	12 082 355	12 091 430	12 097 640	12 163 704	12 376 596	12 620 678	12 827 148	13 092 067	13 155 398	13 214 443	13 227 565	13 253 982	13 335 172	13 635 974	13 870 911	14 035 046	14 265 929	14 258 209	14 677 042	15 100 963	15 371 309	15 870 116	16 299 734	16 595 487	17 038 258
Interest Expense		1 968 477	2 138 388	2 254 731	2 355 285	2 645 739	2 781 447	2 915 841	3 009 507	3 124 740	3 086 881	3 140 311	3 063 735	3 072 508	3 196 588	3 111 470	3 473 055	3 847 291	4 026 545	4 330 222	4 349 387	4 550 559	4 836 074	5 108 209	5 212 963	4 926 532	4 787 431	4 599 263	4 719 248	4 838 746	5 002 975	5 194 717	5 283 169	5 329 202	5 249 317	5 415 178	5 496 950	5 725 380	5 973 426	6 008 924	4 496 577	5 975 611	6 005 253	6 123 414	6 054 703	5 975 461	5 739 660	5 313 916	5 084 203	4 951 145	4 910 767	5 227 996	5 780 484	6 268 476	6 814 457	7 194 587	7 690 785	8 204 299	8 699 243	9 243 445	9 473 384	9 640 379	9 741 415
Non Interest Income		202 091	260 780	320 028	312 994	352 314	255 063	257 794	228 736	253 330	269 903	369 010	386 895	390 519	416 666	348 615	378 829	401 553	400 328	522 536	551 650	578 888	621 217	538 848	583 048	622 362	652 433	619 583	684 358	659 043	627 519	644 252	663 183	698 578	751 936	728 938	763 164	797 710	787 499	796 837	869 676	888 159	1 050 620	1 243 040	1 289 511	1 389 046	1 448 252	1 352 879	1 531 875	1 484 738	1 438 624	1 307 859	1 452 370	1 543 213	1 591 689	1 614 037	1 719 484	1 776 855	1 952 675	2 039 475	2 249 485	2 315 214	2 327 983
Revenue		2 701 903 N/A	2 794 088 +3%	2 959 609 +6%	2 985 889 +1%	3 079 035 +3%	3 205 431 +4%	3 319 003 +4%	3 424 927 +3%	3 652 719 +7%	3 876 046 +6%	4 024 385 +4%	4 358 574 +8%	4 637 653 +6%	4 847 429 +5%	5 130 758 +6%	5 086 611 -1%	4 908 780 -3%	4 883 565 -1%	4 984 134 +2%	5 134 131 +3%	5 252 517 +2%	5 383 217 +2%	5 515 090 +2%	5 768 646 +5%	6 182 518 +7%	6 551 647 +6%	6 698 195 +2%	6 824 539 +2%	6 879 516 +1%	6 865 507 0%	6 937 107 +1%	7 015 007 +1%	7 104 760 +1%	7 236 156 +2%	7 227 969 0%	7 225 706 0%	7 094 843 -2%	6 896 428 -3%	6 879 343 0%	6 956 535 +1%	7 076 252 +2%	7 421 963 +5%	7 740 304 +4%	8 061 956 +4%	8 505 652 +6%	8 863 990 +4%	9 253 406 +4%	9 675 237 +5%	9 787 575 +1%	9 863 029 +1%	9 715 837 -1%	9 542 797 -2%	9 309 783 -2%	9 043 161 -3%	8 677 659 -4%	8 705 741 +0%	8 673 519 0%	8 624 741 -1%	8 666 146 +0%	9 075 835 +5%	9 270 322 +2%	9 624 826 +4%
Pre-Tax Income
Loan Loss Provision		(265 112)	(265 207)	(352 667)	(354 883)	(321 159)	(346 054)	(298 174)	(164 937)	(282 515)	(309 877)	(329 851)	(388 996)	(413 531)	(429 074)	(479 927)	(489 561)	(555 536)	(620 393)	(530 263)	(487 787)	(353 624)	(276 567)	(53 647)	(21 577)	(26 844)	(187 079)	(800 455)	(738 416)	(730 346)	(762 879)	(492 415)	(515 991)	(445 652)	(183 797)	(258 610)	(267 525)	(272 680)	(303 799)	(53 857)	(14 890)	44 171	48 292	104 825	3 989	(141 531)	(160 046)	(249 407)	(225 045)	(100 989)	(9 555)	141 520	140 376	57 740	16 144	(406 238)	(451 551)	(502 893)	(532 009)	(613 319)	(587 962)	(772 678)	(1 067 934)
Non Interest Expense		(1 276 891)	(1 302 368)	(1 387 314)	(1 340 126)	(1 537 959)	(1 630 890)	(1 701 013)	(1 918 982)	(1 974 752)	(2 116 919)	(2 182 035)	(2 361 687)	(2 573 503)	(2 717 657)	(2 897 957)	(2 898 291)	(2 925 425)	(2 967 682)	(3 030 730)	(3 146 649)	(3 349 304)	(3 507 008)	(3 695 045)	(3 899 459)	(4 041 811)	(4 223 666)	(4 433 832)	(4 619 193)	(4 717 722)	(4 748 445)	(4 812 727)	(4 848 201)	(4 924 804)	(5 056 231)	(5 032 315)	(5 078 512)	(5 017 068)	(4 929 936)	(4 847 524)	(4 960 884)	(5 173 877)	(5 430 191)	(5 677 101)	(5 862 947)	(6 032 254)	(6 252 893)	(6 416 417)	(6 698 467)	(6 767 942)	(6 846 440)	(7 021 739)	(7 139 531)	(6 921 242)	(6 720 144)	(6 145 054)	(6 120 776)	(6 216 494)	(6 217 941)	(6 269 044)	(6 548 454)	(6 786 394)	(6 876 518)
Pre-Tax Income		1 159 900 N/A	1 226 513 +6%	1 219 628 -1%	1 290 880 +6%	1 219 917 -5%	1 228 487 +1%	1 319 816 +7%	1 341 008 +2%	1 395 452 +4%	1 449 250 +4%	1 512 499 +4%	1 607 891 +6%	1 650 619 +3%	1 700 698 +3%	1 752 874 +3%	1 698 759 -3%	1 427 819 -16%	1 295 490 -9%	1 423 141 +10%	1 499 695 +5%	1 549 589 +3%	1 599 642 +3%	1 766 398 +10%	1 847 610 +5%	2 113 863 +14%	2 140 902 +1%	1 463 908 -32%	1 466 930 +0%	1 431 448 -2%	1 354 183 -5%	1 631 965 +21%	1 650 815 +1%	1 734 304 +5%	1 996 128 +15%	1 937 044 -3%	1 879 669 -3%	1 805 095 -4%	1 662 693 -8%	1 977 962 +19%	1 980 761 +0%	1 946 546 -2%	2 040 064 +5%	2 168 028 +6%	2 202 998 +2%	2 331 867 +6%	2 451 051 +5%	2 587 582 +6%	2 751 725 +6%	2 918 644 +6%	3 007 034 +3%	2 835 618 -6%	2 543 642 -10%	2 446 281 -4%	2 339 161 -4%	2 126 367 -9%	2 133 414 +0%	1 954 132 -8%	1 874 791 -4%	1 783 783 -5%	1 939 419 +9%	1 711 250 -12%	1 680 374 -2%
Net Income
Tax Provision		(303 958)	(312 740)	(329 403)	(350 777)	(331 109)	(334 591)	(357 121)	(368 019)	(376 910)	(335 888)	(319 195)	(313 310)	(310 085)	(356 749)	(376 487)	(367 620)	(320 490)	(298 971)	(315 345)	(330 166)	(337 490)	(344 078)	(385 434)	(405 417)	(458 711)	(460 298)	(310 683)	(313 718)	(307 862)	(293 668)	(420 560)	(425 691)	(446 515)	(512 161)	(384 648)	(369 532)	(353 522)	(318 635)	(413 470)	(419 435)	(376 738)	(408 672)	(478 032)	(449 666)	(525 375)	(550 620)	(568 928)	(621 315)	(626 566)	(618 260)	(590 336)	(524 925)	(490 088)	(459 772)	(445 190)	(434 963)	(410 785)	(388 644)	(328 597)	(358 675)	(312 546)	(306 181)
Income from Continuing Operations		855 942	913 773	890 225	940 103	888 808	893 896	962 695	972 989	1 018 542	1 113 362	1 193 304	1 294 581	1 340 534	1 343 949	1 376 387	1 331 139	1 107 329	996 519	1 107 796	1 169 529	1 212 099	1 255 564	1 380 964	1 442 193	1 655 152	1 680 604	1 153 225	1 153 212	1 123 586	1 060 515	1 211 405	1 225 124	1 287 789	1 483 967	1 552 396	1 510 137	1 451 573	1 344 058	1 564 492	1 561 326	1 569 808	1 631 392	1 689 996	1 753 332	1 806 492	1 900 431	2 018 654	2 130 410	2 292 078	2 388 774	2 245 282	2 018 717	1 956 193	1 879 389	1 681 177	1 698 451	1 543 347	1 486 147	1 455 186	1 580 744	1 398 704	1 374 193
Income to Minority Interest		0	0	(54)	(106)	(229)	(320)	(435)	(454)	(286)	(417)	(620)	(1 249)	(2 462)	(2 690)	(3 474)	(3 834)	(3 520)	(3 696)	(3 916)	(5 621)	(4 176)	(4 227)	(3 855)	(4 421)	(3 741)	(1 512)	1 196	3 819	2 741	1 796	631	(1 723)	(1 194)	(3 138)	(4 147)	(2 337)	(4 428)	(4 928)	(5 841)	(5 594)	(3 665)	(3 375)	(2 778)	(3 411)	(4 911)	5 454	13 204	18 354	48 681	57 482	59 094	61 076	37 583	26 577	97 218	72 560	40 768	20 332	(85 723)	(174 753)	(259 795)	(374 668)
Net Income (Common)		855 942 N/A	913 773 +7%	890 171 -3%	939 997 +6%	888 579 -5%	893 576 +1%	962 260 +8%	972 535 +1%	1 018 256 +5%	1 112 945 +9%	1 192 684 +7%	1 293 332 +8%	1 338 074 +3%	1 341 259 +0%	1 372 913 +2%	1 327 305 -3%	1 103 807 -17%	992 823 -10%	1 103 880 +11%	1 163 908 +5%	1 207 921 +4%	1 251 337 +4%	1 377 109 +10%	1 437 772 +4%	1 651 413 +15%	1 679 092 +2%	1 154 421 -31%	1 157 031 +0%	1 126 327 -3%	1 062 311 -6%	1 212 036 +14%	1 223 401 +1%	1 286 595 +5%	1 480 829 +15%	1 548 249 +5%	1 507 800 -3%	1 447 145 -4%	1 339 130 -7%	1 558 651 +16%	1 555 732 0%	1 566 143 +1%	1 628 017 +4%	1 687 218 +4%	1 749 921 +4%	1 801 581 +3%	1 905 885 +6%	2 031 858 +7%	2 148 764 +6%	2 340 759 +9%	2 446 256 +5%	2 304 376 -6%	2 079 793 -10%	1 993 776 -4%	1 905 966 -4%	1 778 395 -7%	1 771 011 0%	1 584 115 -11%	1 506 479 -5%	1 369 463 -9%	1 405 991 +3%	1 138 909 -19%	999 525 -12%
EPS (Diluted)		87.07 N/A	93.99 +8%	114.51 +22%	96.67 -16%	91.38 -5%	91.9 +1%	98.97 +8%	100.02 +1%	103.58 +4%	114.46 +11%	122.67 +7%	133.01 +8%	137.61 +3%	137.94 +0%	141.2 +2%	136.51 -3%	113.53 -17%	102.12 -10%	113.53 +11%	119.71 +5%	124.23 +4%	128.69 +4%	141.63 +10%	147.87 +4%	169.85 +15%	172.7 +2%	118.73 -31%	119.01 +0%	115.85 -3%	109.26 -6%	124.66 +14%	125.82 +1%	132.32 +5%	152.3 +15%	156.93 +3%	152.82 -3%	146.68 -4%	134.26 -8%	157.98 +18%	157.69 0%	157.02 0%	165.02 +5%	171.01 +4%	177.37 +4%	182.6 +3%	193.17 +6%	205.95 +7%	204.22 -1%	222.47 +9%	232.5 +5%	219.02 -6%	197.67 -10%	189.5 -4%	181.15 -4%	169.03 -7%	168.32 0%	150.56 -11%	143.18 -5%	130.16 -9%	133.63 +3%	108.25 -19%	95 -12%

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 319,100+ 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

© 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.