Watchlist Manager

Watchlist

Price: 1 350 IDR Market Closed

Market Cap: Rp4.9T

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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		34 844	33 563	33 704	34 637	35 220	35 237	35 304	34 943	35 472	36 242	35 922	35 463	35 516	37 009	40 636	48 058	57 360	64 524	70 442	73 819	74 497	78 997	82 421	83 855	85 363	84 456	89 729	92 584	96 506	97 478	93 359	94 159	97 663	104 677	110 595	125 251	141 044	153 871	167 941	171 874	174 692	191 581	198 775	197 889	189 659	164 544	153 057	154 066	160 289	168 110	168 116	155 232	118 130	109 372	104 442	112 532	138 388	140 091	142 810	141 581	142 182	140 030	126 613	102 065	87 988	78 787	80 588	89 409	92 112	99 548	104 656	117 981	139 210	170 993	203 816	232 187	254 643	255 058	265 401	276 449	285 639	293 300	294 140	292 772
Interest Income		68 740	71 114	74 656	78 737	86 116	95 293	104 127	112 434	115 519	114 328	110 526	106 207	104 458	104 040	106 587	113 725	126 819	140 155	151 792	158 932	159 217	162 453	166 530	168 307	167 356	163 852	165 963	168 836	177 634	184 514	188 291	196 025	203 914	214 180	223 177	243 846	275 921	312 690	358 644	402 947	441 365	492 546	531 385	553 995	553 936	522 779	484 544	443 915	408 092	377 292	352 817	332 626	298 694	296 922	296 853	299 325	314 850	304 274	295 798	287 946	287 717	290 152	278 383	251 660	230 453	206 123	193 372	188 623	177 993	175 762	175 373	188 160	0	0	0	0	355 025	187 040	297 432	413 870	430 199	446 031	447 170	442 147
Interest Expense		33 896	29 692	40 952	44 100	50 896	60 056	68 823	77 492	80 048	78 087	74 605	70 744	68 942	67 030	65 950	65 667	69 460	75 630	81 349	85 112	84 720	83 456	84 108	84 451	81 994	79 395	76 234	76 250	81 127	87 035	94 931	101 865	106 251	109 502	112 582	118 596	134 876	158 821	190 704	231 073	266 673	300 964	332 609	356 106	364 277	358 235	331 487	289 849	247 803	209 181	184 700	177 393	180 564	187 549	192 411	186 793	176 463	164 184	152 989	146 365	145 535	150 123	151 770	149 596	142 465	127 335	112 784	99 213	85 882	76 215	70 718	70 179	74 162	79 650	86 418	92 925	100 382	108 096	121 561	137 421	144 560	152 731	153 029	149 374
Non Interest Income		5 891	6 200	5 265	5 941	6 238	5 634	5 428	4 527	3 814	4 145	4 086	3 983	5 081	5 406	5 550	6 123	6 319	6 839	7 900	8 927	8 667	9 229	9 526	9 371	7 664	8 183	8 510	9 869	15 591	16 123	17 584	17 275	14 457	19 001	19 642	25 032	29 833	32 198	36 465	36 412	34 379	34 566	30 447	26 766	25 293	21 838	18 835	16 589	10 678	11 173	21 166	21 752	14 811	21 513	15 703	15 941	21 399	46 742	50 725	80 625	69 175	104 596	96 058	67 280	10 540	10 423	12 265	11 222	9 106	10 569	8 265	15 069	10 417	14 087	12 536	6 744	4 496	6 869	6 659	1 369	3 947	1 496	4 780	8 422
Revenue		40 735 N/A	39 763 -2%	38 969 -2%	40 578 +4%	41 458 +2%	40 871 -1%	40 732 0%	39 470 -3%	39 286 0%	40 387 +3%	40 008 -1%	39 446 -1%	40 597 +3%	42 415 +4%	46 186 +9%	54 181 +17%	63 679 +18%	71 363 +12%	78 342 +10%	82 746 +6%	83 164 +1%	88 226 +6%	91 947 +4%	93 226 +1%	93 027 0%	92 639 0%	98 239 +6%	102 453 +4%	112 097 +9%	113 601 +1%	110 943 -2%	111 434 +0%	112 120 +1%	123 678 +10%	130 237 +5%	150 283 +15%	170 877 +14%	186 069 +9%	204 406 +10%	208 286 +2%	209 071 +0%	226 147 +8%	229 222 +1%	224 655 -2%	214 952 -4%	186 382 -13%	171 892 -8%	170 655 -1%	170 967 +0%	179 283 +5%	189 282 +6%	176 984 -6%	132 941 -25%	130 885 -2%	120 145 -8%	128 473 +7%	159 787 +24%	186 833 +17%	193 535 +4%	222 206 +15%	211 357 -5%	244 626 +16%	222 671 -9%	169 345 -24%	98 528 -42%	89 210 -9%	92 853 +4%	100 631 +8%	101 218 +1%	110 117 +9%	112 921 +3%	133 050 +18%	149 627 +12%	185 080 +24%	216 352 +17%	238 931 +10%	259 139 +8%	261 927 +1%	272 060 +4%	277 819 +2%	289 586 +4%	294 796 +2%	298 920 +1%	301 194 +1%
Pre-Tax Income
Loan Loss Provision		(346)	954	2 449	0	2 442	2 442	0	2 442	2 534	2 534	2 534	2 534	1 255	0	0	0	(2 962)	(3 962)	(5 462)	(8 462)	(1 771)	(3 843)	(7 143)	(4 443)	(8 540)	(6 716)	(3 916)	(3 616)	(7 632)	(3 075)	2 210	2 462	9 414	9 247	5 642	2 964	(5 812)	(8 127)	(7 112)	(4 636)	(5 911)	(1 405)	(37 372)	(89 567)	(197 497)	(630 261)	(703 281)	(704 112)	(678 724)	(252 428)	(174 728)	(174 150)	(100 639)	(100 432)	(78 598)	(30 928)	(61 872)	(88 381)	(100 623)	(109 437)	(96 542)	(69 771)	(51 829)	(37 486)	2 200	2 942	978	(3 514)	(67 032)	(70 680)	(66 931)	(82 474)	(59 007)	(82 864)	(111 387)	(124 143)	(106 666)	(106 537)	(88 167)	(80 905)	(64 345)	(48 913)	(38 596)	(79 611)
Non Interest Expense		(24 197)	(24 486)	(25 176)	(26 470)	(26 710)	(27 022)	(28 812)	(28 767)	(30 069)	(30 167)	(29 244)	(29 282)	(29 491)	(30 427)	(31 324)	(31 624)	(30 519)	(31 265)	(32 041)	(32 464)	(30 752)	(31 252)	(31 418)	(33 568)	(36 420)	(38 188)	(39 652)	(39 471)	(39 924)	(41 371)	(44 288)	(44 716)	(47 612)	(48 738)	(49 087)	(51 967)	(55 482)	(59 095)	(61 375)	(64 589)	(60 846)	(63 364)	(64 548)	(65 036)	(65 055)	(65 003)	(65 285)	(65 616)	(67 287)	(70 449)	(71 639)	(127 956)	(180 071)	(189 583)	(190 532)	(136 099)	(87 294)	(89 787)	(94 599)	(128 882)	(91 717)	(157 459)	(153 418)	(117 115)	(81 847)	(73 900)	(74 557)	(77 748)	(76 635)	(79 474)	(79 707)	(91 569)	(83 760)	(89 071)	(89 461)	(80 166)	(93 671)	(102 249)	(107 485)	(111 388)	(123 926)	(137 700)	(161 147)	(165 494)
Pre-Tax Income		16 192 N/A	16 231 +0%	16 242 +0%	16 247 +0%	17 190 +6%	16 291 -5%	14 362 -12%	13 145 -8%	11 751 -11%	12 755 +9%	13 299 +4%	12 700 -5%	12 361 -3%	13 245 +7%	16 120 +22%	23 814 +48%	30 197 +27%	36 138 +20%	40 840 +13%	41 822 +2%	50 641 +21%	53 132 +5%	53 387 +0%	55 215 +3%	48 067 -13%	47 735 -1%	54 672 +15%	59 367 +9%	64 542 +9%	69 155 +7%	68 864 0%	69 179 +0%	73 922 +7%	84 187 +14%	86 792 +3%	101 281 +17%	109 583 +8%	118 849 +8%	135 922 +14%	139 064 +2%	142 315 +2%	161 381 +13%	127 304 -21%	70 053 -45%	(47 601) N/A	(508 883) -969%	(596 674) -17%	(599 072) 0%	(575 044) +4%	(143 592) +75%	(57 084) +60%	(125 123) -119%	(147 769) -18%	(159 130) -8%	(148 986) +6%	(38 554) +74%	10 620 N/A	8 665 -18%	(1 685) N/A	(16 112) -856%	23 098 N/A	17 396 -25%	17 424 +0%	14 745 -15%	18 881 +28%	18 254 -3%	19 276 +6%	19 371 +0%	(42 449) N/A	(40 036) +6%	(33 718) +16%	(40 994) -22%	6 861 N/A	13 145 +92%	15 504 +18%	34 622 +123%	58 802 +70%	53 141 -10%	76 409 +44%	85 525 +12%	101 315 +18%	108 183 +7%	99 177 -8%	56 089 -43%
Net Income
Tax Provision		(4 856)	(4 868)	(4 872)	(4 873)	(5 442)	(5 172)	(4 593)	(4 228)	(3 479)	(3 779)	(3 942)	(3 763)	(3 875)	(4 140)	(5 002)	(7 310)	(10 976)	(12 556)	(13 751)	(13 826)	(13 690)	(13 986)	(13 725)	(13 852)	(12 975)	(12 892)	(14 626)	(15 800)	(16 469)	(17 622)	(17 550)	(17 628)	(18 926)	(21 491)	(22 142)	(25 765)	(28 088)	(30 404)	(34 672)	(35 457)	(35 928)	(40 694)	(32 175)	(17 863)	2 933	0	0	12 392	70 042	63 421	62 913	70 042	20 684	23 525	20 989	9 310	(741)	(252)	2 335	5 941	7 854	9 503	9 552	10 222	(89 463)	(89 045)	(89 270)	(89 258)	(1 602)	(2 134)	(3 524)	(1 923)	9 729	8 347	7 828	3 622	(9 971)	(8 726)	(13 845)	(15 850)	(22 560)	(24 071)	(22 090)	(19 288)
Income from Continuing Operations		11 336	11 363	11 370	11 373	11 748	11 118	9 768	8 916	8 272	8 974	9 355	8 936	8 486	9 105	11 117	16 503	19 221	23 580	27 088	27 995	36 950	39 146	39 662	41 363	35 092	34 843	40 045	43 566	48 072	51 531	51 313	51 549	54 996	62 695	64 649	75 516	81 495	88 444	101 249	103 606	106 387	120 687	95 129	52 191	(44 668)	(491 871)	(578 833)	(586 680)	(505 002)	(80 170)	5 830	(55 080)	(127 085)	(135 606)	(127 998)	(29 245)	9 880	8 414	651	(10 169)	30 952	26 900	26 977	24 967	(70 582)	(70 792)	(69 995)	(69 887)	(44 051)	(42 169)	(37 241)	(42 917)	16 590	21 491	23 332	38 243	48 831	44 415	62 565	69 675	78 755	84 112	77 087	36 800
Net Income (Common)		11 336 N/A	11 363 +0%	11 370 +0%	11 373 +0%	11 748 +3%	11 118 -5%	9 768 -12%	8 916 -9%	8 272 -7%	8 974 +8%	9 355 +4%	8 936 -4%	8 486 -5%	9 105 +7%	11 117 +22%	16 503 +48%	19 221 +16%	23 580 +23%	27 088 +15%	27 995 +3%	36 950 +32%	39 146 +6%	39 662 +1%	41 363 +4%	35 092 -15%	34 843 -1%	40 045 +15%	43 566 +9%	48 072 +10%	51 531 +7%	51 313 0%	51 549 +0%	54 996 +7%	62 695 +14%	64 649 +3%	75 516 +17%	81 495 +8%	88 444 +9%	101 249 +14%	103 606 +2%	106 387 +3%	120 687 +13%	95 129 -21%	52 191 -45%	(44 668) N/A	(491 871) -1 001%	(578 833) -18%	(586 680) -1%	(505 002) +14%	(80 170) +84%	5 830 N/A	(55 080) N/A	(127 085) -131%	(135 606) -7%	(127 998) +6%	(29 245) +77%	9 880 N/A	8 414 -15%	651 -92%	(10 169) N/A	30 952 N/A	26 900 -13%	26 977 +0%	24 967 -7%	(70 582) N/A	(70 792) 0%	(69 995) +1%	(69 887) +0%	(44 051) +37%	(42 169) +4%	(37 241) +12%	(42 917) -15%	16 590 N/A	21 491 +30%	23 332 +9%	38 243 +64%	48 831 +28%	44 415 -9%	62 565 +41%	69 675 +11%	78 755 +13%	84 112 +7%	77 087 -8%	36 800 -52%
EPS (Diluted)		19.59 N/A	19.64 +0%	19.65 +0%	19.44 -1%	20.3 +4%	19.21 -5%	16.88 -12%	15.41 -9%	14.3 -7%	15.51 +8%	16.17 +4%	15.45 -4%	14.67 -5%	15.74 +7%	19.21 +22%	11.4 -41%	32.03 +181%	27.16 -15%	31.2 +15%	32.25 +3%	42.57 +32%	45.1 +6%	45.69 +1%	47.65 +4%	40.43 -15%	40.13 -1%	46.13 +15%	50.19 +9%	55.38 +10%	59.37 +7%	59.12 0%	59.39 +0%	63.36 +7%	74.28 +17%	76.59 +3%	89.47 +17%	96.55 +8%	104.79 +9%	119.96 +14%	122.75 +2%	126.05 +3%	142.99 +13%	112.71 -21%	61.83 -45%	-44.7 N/A	-485.55 -986%	-571.4 -18%	-579.15 -1%	-498.52 +14%	-79.13 +84%	5.74 N/A	-54.37 N/A	-92.49 -70%	-97.62 -6%	-92.15 +6%	-21.05 +77%	7.11 N/A	6.06 -15%	0.47 -92%	-7.32 N/A	22.29 N/A	19.36 -13%	19.42 +0%	17.97 -7%	-50.82 N/A	-50.96 0%	-50.4 +1%	-50.32 +0%	-31.72 +37%	-23.85 +25%	-16.55 +31%	-53.41 -223%	5.46 N/A	7.06 +29%	7.67 +9%	10.36 +35%	13.24 +28%	12.04 -9%	16.96 +41%	18.89 +11%	21.35 +13%	22.8 +7%	20.9 -8%	9.98 -52%

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 326,500+ 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.