Watchlist Manager

Watchlist

Price: 840 IDR -0.59% Market Closed

Market Cap: Rp2.8T

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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		89 069	92 811	94 972	94 264	94 821	94 303	92 629	94 012	97 946	104 644	112 465	117 326	119 995	121 465	120 654	120 354	122 874	125 250	127 811	133 029	134 807	137 311	145 524	153 012	163 250	176 327	186 524	195 331	201 572	207 478	212 286	219 205	223 715	223 979	226 096	227 646	235 265	249 088	269 907	290 170	308 798	321 884	332 654	342 780	343 838	348 033	345 672	338 810	338 139	335 574	345 118	340 429	330 404	318 275	307 999	307 598	310 413	304 707	287 004	278 340	280 834	286 370	288 653	313 953	324 772	330 003	347 723	349 596	353 834	353 861	354 254	341 149	331 893	338 588	336 861	337 989	334 387	329 038
Interest Income		157 820	171 616	183 791	187 748	188 455	185 603	181 265	183 685	190 193	198 668	210 117	218 588	220 533	220 810	219 653	222 066	226 628	233 275	239 141	242 909	248 269	254 344	264 372	274 027	284 895	297 524	311 556	329 888	350 827	372 016	397 198	425 431	458 242	495 026	531 253	562 788	598 033	632 405	660 714	687 839	704 057	715 358	717 418	717 215	707 857	691 580	678 025	657 359	647 070	644 968	645 260	655 852	660 210	655 486	653 037	652 883	648 890	645 063	633 833	605 144	582 205	551 579	518 732	519 353	514 271	513 110	527 608	524 668	527 813	528 749	532 228	529 522	531 219	545 120	549 958	552 895	550 779	546 345
Interest Expense		68 750	78 805	88 819	93 483	93 633	91 299	88 636	89 674	92 248	94 025	97 653	101 262	100 538	99 346	99 000	101 713	103 755	108 027	111 331	109 881	113 463	117 032	118 848	121 015	121 646	121 199	125 031	134 558	149 256	164 538	184 912	206 225	234 526	271 047	305 157	335 142	362 768	383 318	390 807	397 670	395 259	393 472	384 765	374 433	364 018	343 547	332 352	318 549	308 931	309 395	300 142	315 424	329 806	337 210	345 038	345 284	338 477	340 357	346 829	326 805	301 370	265 208	230 079	205 399	189 500	183 107	179 884	175 071	173 979	174 888	177 974	188 373	199 326	206 532	213 097	214 906	216 392	217 307
Non Interest Income		10 826	11 853	10 822	11 333	11 935	10 645	10 096	9 840	9 499	9 202	10 585	10 792	10 659	11 119	10 803	10 236	9 815	9 765	10 046	10 665	11 088	12 289	32 667	33 535	36 429	37 499	20 970	21 497	21 329	22 228	19 677	19 707	18 804	17 949	21 077	24 549	25 874	27 592	26 953	25 695	26 352	24 699	25 592	28 275	27 378	28 650	26 982	29 058	30 479	31 552	32 209	28 421	26 892	24 820	23 179	22 430	19 737	18 296	19 012	21 350	22 560	20 253	17 078	14 943	15 646	19 980	20 590	20 071	18 640	18 909	17 191	18 141	19 075	14 964	25 020	25 165	23 827	26 983
Revenue		99 895 N/A	104 664 +5%	105 794 +1%	105 597 0%	106 756 +1%	104 948 -2%	102 725 -2%	103 852 +1%	107 445 +3%	113 846 +6%	123 050 +8%	128 118 +4%	130 654 +2%	132 584 +1%	131 457 -1%	130 590 -1%	132 689 +2%	135 015 +2%	137 857 +2%	143 694 +4%	145 895 +2%	149 600 +3%	178 191 +19%	186 547 +5%	199 679 +7%	213 826 +7%	207 494 -3%	216 828 +4%	222 901 +3%	229 706 +3%	231 963 +1%	238 912 +3%	242 519 +2%	241 928 0%	247 173 +2%	252 195 +2%	261 139 +4%	276 680 +6%	296 860 +7%	315 865 +6%	335 150 +6%	346 583 +3%	358 246 +3%	371 055 +4%	371 216 +0%	376 683 +1%	372 654 -1%	367 868 -1%	368 618 +0%	367 126 0%	377 327 +3%	368 850 -2%	357 296 -3%	343 095 -4%	331 178 -3%	330 028 0%	330 150 +0%	323 003 -2%	306 016 -5%	299 690 -2%	303 394 +1%	306 623 +1%	305 731 0%	328 896 +8%	340 418 +4%	349 982 +3%	368 313 +5%	369 667 +0%	372 474 +1%	372 770 +0%	371 445 0%	359 290 -3%	350 968 -2%	353 553 +1%	361 880 +2%	363 153 +0%	358 214 -1%	356 021 -1%
Pre-Tax Income
Loan Loss Provision		8 090	12 472	1 013	560	(436)	(1 056)	(3 063)	(4 347)	(4 392)	(5 086)	(3 054)	(2 192)	(1 776)	(1 206)	(3 341)	(3 562)	(3 451)	(5 211)	(4 473)	(4 374)	(5 627)	(4 185)	(10 064)	(1 032)	(2 239)	(2 194)	5 808	(1 419)	4 920	7 927	11 160	9 817	4 032	2 449	(788)	(2 267)	(4 143)	(10 269)	(17 326)	(18 215)	(27 060)	(25 728)	(39 593)	(43 728)	(48 418)	(46 061)	(25 814)	(21 056)	(4 778)	(5 147)	(6 699)	(11 757)	(14 125)	(10 006)	(6 706)	(2 831)	(16 563)	(16 955)	(4 929)	1 938	14 479	(3 126)	(14 766)	(30 116)	(48 649)	(33 453)	(54 321)	(65 462)	(65 173)	(48 487)	(31 546)	8 593	36 219	26 667	9 776	(23)	(14 855)	(32 713)
Non Interest Expense		(64 936)	(67 150)	(66 894)	(66 574)	(68 181)	(70 470)	(69 816)	(70 713)	(71 340)	(73 280)	(78 422)	(80 090)	(82 351)	(84 181)	(86 957)	(90 964)	(94 971)	(96 859)	(95 703)	(97 645)	(98 834)	(102 674)	(111 111)	(116 945)	(122 635)	(128 929)	(135 836)	(141 034)	(149 199)	(155 660)	(164 268)	(173 346)	(180 651)	(197 734)	(175 843)	(178 254)	(180 297)	(171 581)	(201 888)	(205 836)	(218 256)	(234 159)	(212 170)	(225 676)	(226 398)	(226 397)	(224 461)	(221 162)	(219 829)	(220 304)	(244 106)	(242 031)	(239 846)	(238 245)	(253 643)	(262 185)	(263 086)	(264 208)	(247 615)	(240 540)	(223 300)	(221 713)	(231 892)	(236 522)	(252 873)	(258 694)	(263 627)	(266 774)	(275 138)	(281 514)	(282 652)	(283 521)	(290 394)	(286 379)	(291 812)	(294 994)	(294 271)	(297 326)
Pre-Tax Income		43 049 N/A	49 987 +16%	39 913 -20%	39 585 -1%	38 142 -4%	33 423 -12%	29 846 -11%	28 791 -4%	31 711 +10%	35 479 +12%	41 573 +17%	45 836 +10%	46 528 +2%	47 198 +1%	41 158 -13%	36 064 -12%	34 266 -5%	32 943 -4%	37 681 +14%	41 673 +11%	41 431 -1%	42 739 +3%	57 016 +33%	68 569 +20%	74 805 +9%	82 703 +11%	77 467 -6%	74 376 -4%	78 624 +6%	81 976 +4%	78 855 -4%	75 384 -4%	65 900 -13%	46 642 -29%	70 542 +51%	71 675 +2%	76 700 +7%	94 830 +24%	77 646 -18%	91 813 +18%	89 834 -2%	86 698 -3%	106 483 +23%	101 652 -5%	96 399 -5%	104 222 +8%	122 380 +17%	125 646 +3%	144 009 +15%	141 674 -2%	126 523 -11%	115 064 -9%	103 326 -10%	94 845 -8%	70 829 -25%	65 012 -8%	50 501 -22%	41 840 -17%	53 471 +28%	61 088 +14%	94 574 +55%	81 785 -14%	59 073 -28%	62 259 +5%	38 896 -38%	57 835 +49%	50 366 -13%	37 432 -26%	32 163 -14%	42 768 +33%	57 247 +34%	84 363 +47%	96 794 +15%	93 840 -3%	79 845 -15%	68 137 -15%	49 088 -28%	25 982 -47%
Net Income
Tax Provision		(13 180)	(15 275)	(13 150)	(13 051)	(12 619)	(11 203)	(9 044)	(8 728)	(9 604)	(10 734)	(13 952)	(15 030)	(14 996)	(14 956)	(12 945)	(11 343)	(10 533)	(9 841)	(9 568)	(10 632)	(10 443)	(10 746)	(14 391)	(17 496)	(19 183)	(21 182)	(20 351)	(19 583)	(20 640)	(21 478)	(22 657)	(21 784)	(19 419)	(14 604)	(18 714)	(18 998)	(20 254)	(24 788)	(20 695)	(24 238)	(23 743)	(22 958)	(27 723)	(26 516)	(25 203)	(27 159)	(32 832)	(33 648)	(38 239)	(37 655)	(33 625)	(30 761)	(27 826)	(25 706)	(19 661)	(18 208)	(17 158)	(14 888)	(18 418)	(19 722)	(24 775)	(24 769)	(14 623)	(15 325)	(10 189)	(3 979)	(11 427)	(8 581)	(7 128)	(16 913)	(12 881)	(18 846)	(21 581)	(20 931)	(18 445)	(15 869)	(11 678)	(6 595)
Income from Continuing Operations		29 869	34 711	26 763	26 533	25 523	22 220	20 802	20 063	22 108	24 746	27 621	30 807	31 531	32 241	28 214	24 720	23 733	23 102	28 113	31 041	30 988	31 992	42 625	51 072	55 620	61 521	57 116	54 792	57 984	60 497	56 197	53 600	46 482	32 039	51 828	52 678	56 447	70 043	56 950	67 577	66 092	63 741	78 760	75 136	71 197	77 065	89 548	91 999	105 771	104 019	92 898	84 304	75 500	69 140	51 168	46 806	33 345	26 953	35 053	41 366	69 799	57 016	44 449	46 935	28 708	53 857	38 939	28 850	25 035	25 856	44 366	65 516	75 213	72 909	61 400	52 268	37 410	19 387
Income to Minority Interest		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	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	0	0	0	0	0	0	0	0	0	0
Net Income (Common)		29 869 N/A	34 711 +16%	26 763 -23%	26 533 -1%	25 523 -4%	22 220 -13%	20 802 -6%	20 063 -4%	22 108 +10%	24 746 +12%	27 621 +12%	30 807 +12%	31 531 +2%	32 241 +2%	28 214 -12%	24 720 -12%	23 733 -4%	23 102 -3%	28 113 +22%	31 041 +10%	30 988 0%	31 992 +3%	42 625 +33%	51 072 +20%	55 620 +9%	61 521 +11%	57 116 -7%	54 792 -4%	57 984 +6%	60 497 +4%	56 197 -7%	53 600 -5%	46 482 -13%	32 039 -31%	51 828 +62%	52 678 +2%	56 447 +7%	70 043 +24%	56 950 -19%	67 577 +19%	66 092 -2%	63 741 -4%	78 760 +24%	75 136 -5%	71 197 -5%	77 065 +8%	89 548 +16%	91 999 +3%	105 771 +15%	104 019 -2%	92 898 -11%	84 304 -9%	75 500 -10%	69 140 -8%	51 168 -26%	46 806 -9%	33 345 -29%	26 953 -19%	35 053 +30%	41 366 +18%	69 799 +69%	57 016 -18%	44 449 -22%	46 935 +6%	28 708 -39%	53 857 +88%	38 939 -28%	28 850 -26%	25 035 -13%	25 856 +3%	44 366 +72%	65 516 +48%	75 213 +15%	72 909 -3%	61 400 -16%	52 268 -15%	37 410 -28%	19 387 -48%
EPS (Diluted)		11.34 N/A	13.18 +16%	11.73 -11%	11.63 -1%	8.56 -26%	8.44 -1%	7.91 -6%	7.62 -4%	8.4 +10%	9.41 +12%	10.5 +12%	11.72 +12%	11.99 +2%	12.26 +2%	10.72 -13%	9.4 -12%	9.03 -4%	8.79 -3%	10.68 +22%	11.8 +10%	11.78 0%	12.16 +3%	16.2 +33%	19.41 +20%	21.14 +9%	23.38 +11%	21.71 -7%	20.83 -4%	22.04 +6%	23 +4%	21.36 -7%	20.37 -5%	17.66 -13%	12.17 -31%	19.7 +62%	20.02 +2%	21.46 +7%	26.62 +24%	21.64 -19%	25.68 +19%	25.11 -2%	24.22 -4%	29.93 +24%	28.56 -5%	27.06 -5%	29.29 +8%	34.03 +16%	34.96 +3%	40.2 +15%	39.54 -2%	35.31 -11%	32.04 -9%	28.69 -10%	26.27 -8%	19.45 -26%	17.78 -9%	12.67 -29%	10.24 -19%	13.32 +30%	15.72 +18%	26.52 +69%	21.66 -18%	16.04 -26%	16.93 +6%	10.35 -39%	19.42 +88%	13.79 -29%	8.51 -38%	7.38 -13%	7.63 +3%	13.1 +72%	19.34 +48%	22.2 +15%	21.52 -3%	18.12 -16%	15.43 -15%	11.04 -28%	5.72 -48%

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 321,500+ 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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.