W

Watchlist Manager

Watchlist

Price: 282 IDR 0.71%

Market Cap: Rp754.1B

Income Statement

Operating Income

Currency: IDR

		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		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	16 481	44 867	66 304	91 814	103 322	105 370	115 769	120 635	119 854	114 845	110 694	107 350	107 237	106 705	98 412	90 847	79 255	69 251	60 217	51 157	43 787	38 337	34 567	32 679	31 956	30 899	35 701	42 430	50 140	58 067	64 183	65 228	0	0	0
Revenue		75 968 N/A	76 084 +0%	82 885 +9%	85 891 +4%	88 877 +3%	103 821 +17%	90 241 -13%	95 705 +6%	103 760 +8%	99 938 -4%	128 063 +28%	136 606 +7%	146 784 +7%	155 135 +6%	158 576 +2%	168 542 +6%	175 094 +4%	191 856 +10%	208 342 +9%	219 586 +5%	225 550 +3%	222 004 -2%	224 133 +1%	229 345 +2%	239 391 +4%	244 077 +2%	248 659 +2%	251 097 +1%	252 467 +1%	257 653 +2%	258 245 +0%	270 444 +5%	293 717 +9%	314 701 +7%	352 028 +12%	395 443 +12%	412 042 +4%	435 009 +6%	430 650 -1%	420 312 -2%	419 484 0%	422 481 +1%	431 114 +2%	439 264 +2%	424 512 -3%	384 685 -9%	354 503 -8%	313 477 -12%	295 280 -6%	295 798 +0%	291 075 -2%	283 232 -3%	278 408 -2%	292 061 +5%	276 308 -5%	293 577 +6%	310 210 +6%	318 285 +3%	363 140 +14%	384 539 +6%	399 237 +4%	409 122 +2%	413 133 +1%	421 298 +2%	428 633 +2%	438 561 +2%
Operating Income
Operating Expenses		(37 365)	(37 143)	(44 669)	(45 500)	(45 059)	(57 639)	(40 805)	(45 378)	(52 703)	(49 054)	(74 326)	(80 508)	(85 415)	(86 354)	(82 671)	(85 561)	(87 811)	(93 589)	(101 093)	(104 813)	(104 899)	(104 095)	(103 215)	(102 133)	(105 263)	(105 588)	(129 922)	(136 744)	(148 354)	(166 953)	(157 917)	(167 906)	(177 195)	(193 316)	(201 043)	(222 476)	(224 537)	(216 962)	(225 595)	(216 224)	(220 293)	(225 618)	(226 480)	(237 316)	(242 548)	(229 427)	(209 617)	(191 947)	(176 128)	(181 989)	(180 291)	(176 141)	(172 021)	(166 527)	(179 422)	(184 070)	(196 616)	(205 802)	(213 883)	(226 604)	(232 211)	(236 116)	(240 740)	(251 584)	(262 624)	(279 952)
Selling, General & Administrative		(35 404)	(35 546)	(41 190)	(41 778)	(41 321)	(53 564)	(38 024)	(42 410)	(49 210)	(44 992)	(67 228)	(72 435)	(76 318)	(76 679)	(76 585)	(79 111)	(80 197)	(84 595)	(89 711)	(90 608)	(90 280)	(89 102)	(86 586)	(86 931)	(90 365)	(90 929)	(96 331)	(100 986)	(106 268)	(113 168)	(114 059)	(122 537)	(134 957)	(143 963)	(157 936)	(176 695)	(168 636)	(175 790)	(172 027)	(169 018)	(186 626)	(196 022)	(213 165)	(224 022)	(229 223)	(216 202)	(191 620)	(177 262)	(160 638)	(165 568)	(163 627)	(160 077)	(156 093)	(151 475)	(162 669)	(168 327)	(180 817)	(189 307)	(197 555)	(210 071)	(215 252)	(219 074)	(222 103)	(232 679)	(243 899)	(260 235)
Depreciation & Amortization		0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(1 233)	(2 585)	(4 038)	(5 563)	(5 792)	(5 688)	(5 916)	(5 799)	(7 195)	(7 324)	(7 489)	(8 210)	(7 771)	(8 930)	(9 588)	(10 803)	(12 294)	(12 289)	(12 703)	(11 958)	(11 587)	(12 334)	(12 732)	(13 315)	(13 294)	(13 325)	(13 298)	(17 997)	(18 977)	(19 781)	(20 639)	(16 664)	(16 405)	(16 269)	(16 371)	(16 753)	(16 721)	(16 777)	(16 494)	(16 328)	(16 532)	(16 959)	(17 401)	(18 637)	(19 264)	(19 229)	(19 862)
Other Operating Expenses		(1 961)	(1 598)	(3 479)	(3 723)	(3 738)	(4 074)	(2 781)	(2 967)	(3 493)	(4 062)	(7 097)	(8 073)	(9 097)	(9 675)	(6 086)	(6 452)	(7 616)	(8 994)	(11 382)	(12 973)	(12 035)	(10 956)	(11 067)	(9 411)	(9 211)	(8 743)	(27 791)	(28 564)	(34 763)	(46 296)	(35 648)	(37 599)	(33 308)	(39 766)	(32 304)	(33 487)	(43 613)	(28 469)	(41 610)	(35 620)	(21 333)	(16 864)	0	0	0	74	0	4 292	4 292	4 218	0	341	341	1 319	0	978	978	0	0	0	0	359	0	359	504	145
Operating Income		38 602 N/A	38 940 +1%	38 216 -2%	40 390 +6%	43 818 +8%	46 183 +5%	49 436 +7%	50 328 +2%	51 058 +1%	50 884 0%	53 737 +6%	56 098 +4%	61 369 +9%	68 781 +12%	75 905 +10%	82 981 +9%	87 283 +5%	98 267 +13%	107 249 +9%	114 773 +7%	120 651 +5%	117 910 -2%	120 917 +3%	127 213 +5%	134 130 +5%	138 490 +3%	118 736 -14%	114 353 -4%	104 112 -9%	90 700 -13%	100 328 +11%	102 538 +2%	116 522 +14%	121 384 +4%	150 985 +24%	172 967 +15%	187 506 +8%	218 048 +16%	205 055 -6%	204 089 0%	199 191 -2%	196 862 -1%	204 634 +4%	201 948 -1%	181 963 -10%	155 259 -15%	144 885 -7%	121 530 -16%	119 153 -2%	113 809 -4%	110 783 -3%	107 092 -3%	106 388 -1%	125 534 +18%	96 886 -23%	109 508 +13%	113 594 +4%	112 483 -1%	149 257 +33%	157 936 +6%	167 026 +6%	173 006 +4%	172 392 0%	169 713 -2%	166 010 -2%	158 609 -4%
Pre-Tax Income
Interest Income Expense		(19 628)	(17 776)	(15 890)	(15 657)	(15 463)	(16 181)	(16 964)	(17 328)	(18 580)	(20 404)	(23 091)	(25 691)	(29 699)	(33 830)	(37 185)	(40 384)	(42 608)	(51 766)	(59 917)	(66 119)	(71 178)	(68 532)	(67 130)	(68 107)	(70 614)	(69 051)	(64 562)	(61 989)	(56 667)	(55 062)	(56 354)	(57 793)	(71 694)	(78 829)	(88 807)	(100 454)	(103 356)	(114 367)	(117 407)	(117 129)	(112 120)	(107 970)	(107 350)	(107 237)	(106 705)	(98 412)	(90 847)	(79 255)	(73 726)	(60 217)	(51 157)	(43 787)	(33 863)	(34 567)	(32 679)	(31 956)	(30 899)	(35 701)	(42 430)	(50 140)	(58 067)	(64 183)	(65 228)	(65 344)	(65 392)	(64 822)
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	32	878	802	1 280	1 255	515	831	155	152	162	541	765	677	475	15	(403)	(357)	(319)	(495)	(187)	(201)	(176)	(329)	(485)	(558)	(683)	(556)	(273)	(182)	(29)	(48)	598	633	600	718	137	(1 724)	(1 654)	(1 715)	(20)	65	(13)	(8)
Total Other Income		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
Pre-Tax Income		18 974 N/A	21 164 +12%	22 326 +5%	24 733 +11%	28 355 +15%	30 002 +6%	32 472 +8%	33 000 +2%	32 478 -2%	30 480 -6%	30 646 +1%	30 407 -1%	31 670 +4%	34 951 +10%	38 720 +11%	42 597 +10%	44 675 +5%	46 502 +4%	47 333 +2%	48 655 +3%	49 474 +2%	49 377 0%	53 788 +9%	59 137 +10%	64 393 +9%	70 241 +9%	55 454 -21%	53 620 -3%	47 961 -11%	36 470 -24%	44 129 +21%	44 897 +2%	44 989 +0%	43 095 -4%	62 943 +46%	73 189 +16%	84 625 +16%	103 696 +23%	87 245 -16%	86 603 -1%	86 752 +0%	88 398 +2%	97 096 +10%	94 511 -3%	75 082 -21%	56 518 -25%	53 554 -5%	41 717 -22%	44 744 +7%	53 036 +19%	59 353 +12%	63 122 +6%	72 495 +15%	90 920 +25%	64 805 -29%	78 185 +21%	83 296 +7%	77 500 -7%	106 965 +38%	106 072 -1%	107 305 +1%	107 107 0%	107 145 +0%	104 434 -3%	100 605 -4%	93 778 -7%
Net Income
Tax Provision		(5 533)	(6 088)	(5 482)	(5 528)	(5 818)	(5 598)	(6 518)	(7 109)	(7 588)	(7 745)	(7 361)	(7 025)	(7 103)	(7 404)	(9 456)	(10 438)	(10 844)	(11 254)	(11 054)	(11 312)	(11 697)	(11 999)	(13 054)	(13 647)	(14 848)	(16 160)	(13 712)	(13 111)	(11 378)	(9 019)	(10 216)	(10 747)	(9 869)	(8 933)	(13 215)	(15 946)	(20 483)	(24 404)	(19 225)	(18 844)	(17 822)	(18 338)	(22 239)	(22 186)	(17 718)	(14 415)	(12 291)	(9 145)	(10 155)	(11 501)	(13 433)	(13 995)	(15 558)	(19 196)	(12 907)	(15 055)	(15 836)	(13 875)	(20 299)	(21 032)	(21 714)	(22 842)	(18 957)	(17 764)	(17 441)	(15 563)
Income from Continuing Operations		13 441	15 076	16 844	19 205	22 537	24 403	25 954	25 890	24 888	22 734	23 284	23 380	24 566	27 546	29 264	32 158	33 830	35 247	36 279	37 343	37 777	37 378	40 734	45 490	49 545	54 081	41 742	40 508	36 582	27 450	33 913	34 150	35 121	34 163	49 728	57 244	64 142	79 292	68 020	67 759	68 930	70 060	74 857	72 325	57 365	42 102	41 262	32 572	34 589	41 534	45 920	49 127	56 937	71 724	51 898	63 129	67 459	63 625	86 666	85 040	85 591	84 265	88 188	86 670	83 163	78 215
Net Income (Common)		13 441 N/A	15 076 +12%	16 844 +12%	19 205 +14%	22 537 +17%	24 403 +8%	25 954 +6%	25 890 0%	24 888 -4%	22 734 -9%	23 284 +2%	23 380 +0%	24 566 +5%	27 546 +12%	29 264 +6%	32 158 +10%	33 830 +5%	35 247 +4%	36 279 +3%	37 343 +3%	37 777 +1%	37 378 -1%	40 734 +9%	45 490 +12%	49 545 +9%	54 081 +9%	41 742 -23%	40 508 -3%	36 582 -10%	27 450 -25%	33 913 +24%	34 150 +1%	35 121 +3%	34 163 -3%	49 728 +46%	57 244 +15%	64 142 +12%	79 292 +24%	68 020 -14%	67 759 0%	68 930 +2%	70 060 +2%	74 857 +7%	72 325 -3%	57 365 -21%	42 102 -27%	41 262 -2%	32 572 -21%	34 589 +6%	41 534 +20%	45 920 +11%	49 127 +7%	56 937 +16%	71 724 +26%	51 898 -28%	63 129 +22%	67 459 +7%	63 625 -6%	86 666 +36%	85 040 -2%	85 591 +1%	84 265 -2%	88 188 +5%	86 670 -2%	83 163 -4%	78 215 -6%
EPS (Diluted)		11.44 N/A	51.27 +348%	17.64 -66%	65.32 +270%	25.55 -61%	16.61 -35%	22.08 +33%	88.06 +299%	28.21 -68%	15.47 -45%	19.81 +28%	79.52 +301%	27.85 -65%	18.75 -33%	24.9 +33%	109.38 +339%	38.35 -65%	23.99 -37%	30.87 +29%	127.01 +311%	42.83 -66%	15.89 -63%	36.18 +128%	30.06 -17%	32.74 +9%	35.74 +9%	27.58 -23%	26.77 -3%	24.18 -10%	18.14 -25%	14.94 -18%	23.69 +59%	22.55 -5%	22.32 -1%	21.7 -3%	36.16 +67%	38.11 +5%	44.47 +17%	26.16 -41%	38 +45%	38.66 +2%	39.3 +2%	27.99 -29%	40.57 +45%	32.18 -21%	15.74 -51%	15.43 -2%	12.18 -21%	12.94 +6%	15.53 +20%	17.17 +11%	18.37 +7%	21.29 +16%	26.82 +26%	19.41 -28%	23.61 +22%	25.23 +7%	23.79 -6%	32.41 +36%	31.8 -2%	32 +1%	31.51 -2%	32.98 +5%	32.41 -2%	31.1 -4%	29.25 -6%

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 320,500+ 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.