Ciputra Development Tbk PT
IDX:CTRA

Watchlist Manager
Ciputra Development Tbk PT Logo
Ciputra Development Tbk PT
IDX:CTRA
Watchlist
Price: 845 IDR 0.6%
Market Cap: 15.7T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+21%
5Y
+73%
10Y
+66%
Operating Income
+
3Y
+9%
5Y
+106%
10Y
+56%
Net Income
+
3Y
+10%
5Y
+152%
10Y
+79%

Earnings Waterfall
Ciputra Development Tbk PT

Revenue
12.5T IDR
Cost of Revenue
-6.6T IDR
Gross Profit
5.9T IDR
Operating Expenses
-2T IDR
Operating Income
3.9T IDR
Other Expenses
-1.4T IDR
Net Income
2.5T IDR

Income Statement
Ciputra Development Tbk PT

Rotate your device to view
Income Statement
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
Revenue
447 119
N/A
443 351
-1%
486 588
+10%
532 973
+10%
591 326
+11%
644 433
+9%
699 154
+8%
717 267
+3%
738 597
+3%
770 182
+4%
787 016
+2%
935 750
+19%
1 049 896
+12%
1 284 498
+22%
1 418 891
+10%
1 308 807
-8%
1 185 718
-9%
1 040 341
-12%
991 431
-5%
1 132 088
+14%
1 347 518
+19%
1 352 523
+0%
1 319 913
-2%
1 242 671
-6%
1 303 221
+5%
1 326 083
+2%
1 416 824
+7%
1 427 439
+1%
1 332 372
-7%
1 378 903
+3%
1 395 462
+1%
1 450 381
+4%
1 692 687
+17%
1 717 866
+1%
1 906 252
+11%
2 166 675
+14%
2 178 331
+1%
2 352 437
+8%
2 569 328
+9%
2 888 498
+12%
3 322 669
+15%
4 111 889
+24%
4 479 864
+9%
4 947 716
+10%
5 077 062
+3%
4 938 309
-3%
5 408 875
+10%
5 441 594
+1%
6 340 242
+17%
6 562 071
+3%
6 622 332
+1%
7 487 448
+13%
7 514 287
+0%
7 394 794
-2%
7 302 985
-1%
6 559 154
-10%
6 739 315
+3%
6 705 502
-1%
6 686 904
0%
6 668 676
0%
6 442 797
-3%
6 529 604
+1%
6 421 413
-2%
6 784 973
+6%
7 670 405
+13%
7 959 503
+4%
8 010 975
+1%
7 635 266
-5%
7 608 237
0%
7 471 350
-2%
7 267 289
-3%
7 192 909
-1%
8 070 737
+12%
8 411 635
+4%
9 286 545
+10%
10 479 363
+13%
9 729 651
-7%
10 113 091
+4%
10 374 562
+3%
10 307 880
-1%
9 126 799
-11%
9 023 412
-1%
8 931 106
-1%
8 489 022
-5%
9 245 032
+9%
9 430 353
+2%
9 812 886
+4%
9 773 266
0%
11 187 565
+14%
11 603 174
+4%
12 032 085
+4%
12 461 991
+4%
Gross Profit
Cost of Revenue
(193 352)
(174 166)
(200 105)
(172 306)
(230 171)
(204 723)
(220 855)
(238 041)
(296 362)
(302 791)
(304 793)
(403 105)
(480 904)
(630 807)
(695 561)
(601 392)
(519 595)
(410 806)
(385 457)
(474 729)
(605 684)
(605 827)
(654 955)
(651 157)
(553 956)
(734 508)
(784 431)
(791 612)
(733 065)
(789 994)
(785 223)
(814 182)
(957 985)
(966 063)
(1 043 197)
(1 176 983)
(1 135 339)
(1 203 264)
(1 314 497)
(1 454 204)
(1 656 106)
(2 084 424)
(2 249 059)
(2 534 254)
(2 530 589)
(2 395 361)
(2 749 302)
(2 767 853)
(3 010 551)
(3 197 961)
(3 148 745)
(3 685 714)
(3 785 577)
(3 683 816)
(3 637 652)
(3 139 955)
(3 449 611)
(3 466 052)
(3 400 070)
(3 436 321)
(3 445 429)
(3 506 844)
(3 501 390)
(3 579 468)
(4 042 138)
(4 106 262)
(4 219 632)
(4 038 169)
(3 816 495)
(3 825 485)
(3 667 659)
(3 745 140)
(3 949 402)
(4 068 816)
(4 500 980)
(4 974 164)
(4 889 833)
(5 111 704)
(5 126 467)
(5 141 928)
(4 559 218)
(4 514 126)
(4 625 179)
(4 425 117)
(4 685 871)
(4 726 448)
(4 913 268)
(4 912 830)
(5 925 030)
(6 117 436)
(6 421 238)
(6 595 041)
Gross Profit
253 767
N/A
269 187
+6%
286 484
+6%
360 668
+26%
361 156
+0%
439 709
+22%
478 298
+9%
479 225
+0%
442 234
-8%
467 391
+6%
482 223
+3%
532 644
+10%
568 993
+7%
653 691
+15%
723 331
+11%
707 417
-2%
666 123
-6%
629 536
-5%
605 974
-4%
657 358
+8%
741 834
+13%
746 696
+1%
664 959
-11%
591 516
-11%
749 266
+27%
591 576
-21%
632 393
+7%
635 827
+1%
599 306
-6%
588 909
-2%
610 239
+4%
636 199
+4%
734 702
+15%
751 803
+2%
863 055
+15%
989 691
+15%
1 042 992
+5%
1 149 172
+10%
1 254 830
+9%
1 434 294
+14%
1 666 563
+16%
2 027 465
+22%
2 230 805
+10%
2 413 463
+8%
2 546 473
+6%
2 542 949
0%
2 659 573
+5%
2 673 740
+1%
3 329 690
+25%
3 364 110
+1%
3 473 588
+3%
3 801 735
+9%
3 728 709
-2%
3 710 978
0%
3 665 333
-1%
3 419 199
-7%
3 289 704
-4%
3 239 450
-2%
3 286 834
+1%
3 232 355
-2%
2 997 368
-7%
3 022 760
+1%
2 920 023
-3%
3 205 505
+10%
3 628 267
+13%
3 853 241
+6%
3 791 343
-2%
3 597 097
-5%
3 791 742
+5%
3 645 865
-4%
3 599 630
-1%
3 447 769
-4%
4 121 335
+20%
4 342 819
+5%
4 785 565
+10%
5 505 199
+15%
4 839 818
-12%
5 001 387
+3%
5 248 095
+5%
5 165 952
-2%
4 567 581
-12%
4 509 286
-1%
4 305 927
-5%
4 063 905
-6%
4 559 161
+12%
4 703 905
+3%
4 899 618
+4%
4 860 436
-1%
5 262 535
+8%
5 485 738
+4%
5 610 847
+2%
5 866 950
+5%
Operating Income
Operating Expenses
(175 533)
(135 971)
(158 481)
(211 147)
(254 293)
(323 702)
(326 951)
(326 187)
(276 657)
(291 298)
(291 908)
(300 235)
(326 114)
(334 817)
(354 709)
(353 856)
(353 329)
(357 549)
(359 339)
(379 671)
(417 218)
(422 632)
(376 858)
(344 111)
(438 712)
(294 789)
(289 143)
(303 505)
(329 979)
(294 857)
(340 651)
(345 592)
(363 776)
(386 389)
(407 062)
(428 141)
(507 123)
(523 118)
(623 851)
(663 012)
(695 079)
(795 741)
(821 942)
(906 499)
(937 108)
(943 007)
(938 947)
(968 926)
(1 082 007)
(1 113 268)
(1 241 061)
(1 306 458)
(1 313 884)
(1 345 636)
(1 419 002)
(1 330 944)
(1 438 539)
(1 410 427)
(1 465 664)
(1 539 352)
(1 380 298)
(1 400 104)
(1 318 889)
(1 348 656)
(1 478 689)
(1 503 055)
(1 469 519)
(1 567 927)
(1 604 408)
(1 599 630)
(1 634 220)
(1 564 397)
(1 473 246)
(1 404 659)
(1 364 993)
(1 429 228)
(1 472 135)
(1 553 012)
(1 565 159)
(1 614 456)
(1 504 955)
(1 521 493)
(1 551 656)
(1 448 634)
(1 607 737)
(1 657 086)
(1 693 936)
(1 851 183)
(1 815 485)
(1 889 519)
(1 936 648)
(1 981 543)
Selling, General & Administrative
(136 290)
(136 980)
(145 725)
(141 063)
(175 946)
(161 894)
(166 085)
(162 277)
(187 480)
(207 895)
(221 434)
(238 776)
(250 705)
(256 412)
(269 998)
(268 319)
(272 050)
(154 243)
(155 995)
(168 307)
(270 067)
(273 295)
(281 439)
(292 692)
(330 639)
(320 451)
(317 440)
(324 531)
(315 469)
(317 750)
(329 125)
(340 283)
(392 883)
(425 121)
(457 448)
(481 481)
(543 543)
(549 824)
(635 759)
(665 405)
(712 063)
(810 069)
(846 252)
(926 425)
(944 832)
(981 779)
(983 818)
(978 063)
(1 052 294)
(1 079 962)
(1 213 045)
(1 288 738)
(1 273 135)
(1 301 751)
(1 352 916)
(1 314 205)
(1 364 717)
(1 352 064)
(1 396 691)
(1 386 814)
(1 342 385)
(1 354 423)
(1 304 463)
(1 361 885)
(1 450 945)
(1 469 948)
(1 408 039)
(1 482 581)
(1 501 037)
(1 526 529)
(1 521 240)
(1 474 228)
(1 385 541)
(1 325 361)
(1 355 606)
(1 403 681)
(1 409 047)
(1 468 028)
(1 488 892)
(1 533 697)
(1 501 198)
(1 503 771)
(1 544 098)
(1 519 618)
(1 618 169)
(1 684 771)
(1 681 172)
(1 762 778)
(1 800 194)
(1 849 302)
(1 928 737)
(1 976 966)
Depreciation & Amortization
0
(7 114)
(12 872)
(21 358)
0
(22 612)
(23 410)
(20 768)
(30 200)
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
(11 349)
(23 679)
(48 803)
(38 539)
(40 866)
(43 965)
(73 280)
(76 261)
(83 110)
(86 769)
(102 556)
(106 579)
(112 414)
(122 177)
(119 401)
(127 358)
(130 111)
(137 395)
(101 648)
(101 342)
(106 145)
(102 252)
(132 186)
(132 042)
(131 357)
(131 498)
(135 266)
(135 905)
(134 925)
(135 110)
(137 176)
(138 299)
(140 901)
(141 820)
(136 168)
(135 221)
(133 171)
(132 490)
(139 651)
(142 669)
(147 628)
(151 571)
(149 563)
(152 137)
(152 668)
(156 713)
(156 368)
(157 129)
(158 087)
(155 551)
Other Operating Expenses
(39 243)
8 121
114
(48 727)
(78 348)
(139 196)
(137 456)
(143 142)
(58 976)
(83 403)
(70 474)
(61 459)
(75 410)
(78 407)
(84 712)
(85 538)
(81 279)
(203 307)
(203 345)
(211 363)
(147 151)
(149 336)
(95 419)
(51 420)
(108 073)
25 662
28 297
21 026
(14 510)
22 893
(11 526)
(5 309)
29 108
38 732
50 386
53 340
36 419
26 707
11 908
2 393
16 984
14 329
35 661
43 605
56 528
77 311
85 737
53 102
43 568
42 957
55 096
69 051
61 807
62 696
46 329
105 438
45 579
68 995
61 138
(15 143)
63 735
55 661
91 719
115 481
104 442
98 935
69 877
46 152
31 895
62 804
21 945
44 941
49 471
59 001
131 514
116 273
73 080
50 237
56 904
51 731
135 894
124 947
140 070
222 555
159 995
179 822
139 904
68 308
141 077
116 912
150 176
150 974
Operating Income
78 234
N/A
133 215
+70%
128 002
-4%
149 520
+17%
106 862
-29%
116 009
+9%
151 349
+30%
153 040
+1%
165 578
+8%
176 092
+6%
190 313
+8%
232 407
+22%
242 878
+5%
318 873
+31%
368 621
+16%
353 559
-4%
312 794
-12%
271 986
-13%
246 635
-9%
277 689
+13%
324 616
+17%
324 064
0%
288 100
-11%
247 403
-14%
310 553
+26%
296 785
-4%
343 249
+16%
332 321
-3%
269 328
-19%
294 052
+9%
269 588
-8%
290 606
+8%
370 927
+28%
365 413
-1%
455 992
+25%
561 551
+23%
535 869
-5%
626 056
+17%
630 981
+1%
771 283
+22%
971 484
+26%
1 231 724
+27%
1 408 863
+14%
1 506 963
+7%
1 609 365
+7%
1 599 941
-1%
1 720 626
+8%
1 704 815
-1%
2 247 684
+32%
2 250 843
+0%
2 232 528
-1%
2 495 278
+12%
2 414 825
-3%
2 365 342
-2%
2 246 330
-5%
2 088 254
-7%
1 851 165
-11%
1 829 023
-1%
1 821 170
0%
1 693 003
-7%
1 617 070
-4%
1 622 656
+0%
1 601 134
-1%
1 856 849
+16%
2 149 578
+16%
2 350 186
+9%
2 321 824
-1%
2 029 170
-13%
2 187 334
+8%
2 046 235
-6%
1 965 410
-4%
1 883 372
-4%
2 648 089
+41%
2 938 160
+11%
3 420 572
+16%
4 075 971
+19%
3 367 683
-17%
3 448 375
+2%
3 682 936
+7%
3 551 496
-4%
3 062 626
-14%
2 987 793
-2%
2 754 271
-8%
2 615 271
-5%
2 951 424
+13%
3 046 819
+3%
3 205 682
+5%
3 009 253
-6%
3 447 050
+15%
3 596 219
+4%
3 674 199
+2%
3 885 407
+6%
Pre-Tax Income
Interest Income Expense
537 497
221 581
70 526
135 213
31 498
(6 278)
(380 593)
(282 022)
(286 887)
(308 985)
(5 921)
(60 259)
(12 302)
52 631
(7 480)
(4 504)
(10 773)
3 317
(1 275)
10 373
58 288
96 465
162 409
74 997
200 376
238 393
92 865
168 061
1 040
(77 081)
31 170
42 145
75 801
90 887
91 754
107 327
83 260
71 216
54 911
43 275
56 667
68 063
83 749
102 139
105 844
63 677
(3 621)
(36 475)
(42 487)
(91 401)
(143 086)
(190 145)
(192 611)
(205 123)
(220 134)
(263 485)
(295 949)
(316 819)
(309 945)
(279 875)
(345 511)
(389 900)
(439 346)
(502 026)
(499 729)
(540 823)
(576 435)
(580 263)
(574 392)
(548 274)
(531 250)
(509 902)
(988 968)
(1 130 741)
(1 250 808)
(1 348 994)
(970 969)
(898 496)
(813 829)
(749 786)
(754 005)
(721 784)
(718 621)
(725 436)
(735 655)
(730 451)
(668 120)
(616 412)
(741 329)
(744 756)
(763 833)
(814 124)
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
0
0
0
0
0
831
0
0
0
2 120
0
0
0
0
1 132
0
0
1 260
1 447
(3 900)
(3 844)
(5 718)
(5 543)
0
0
0
0
0
0
0
0
0
0
0
65 877
65 877
65 877
65 877
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
Gain/Loss on Disposition of Assets
106 427
0
0
(1 740)
0
(1 447)
(603)
1 267
0
1 448
3 029
(4 505)
0
1 387
602
8 369
0
11 962
11 069
10 926
17 005
2 822
(3 699)
(2 702)
(10 747)
(13 713)
(293)
4 481
27 544
29 422
40 953
45 848
33 425
33 296
14 164
3 650
(351)
194
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
Total Other Income
1
106 426
2 467
2 009
0
2 008
(1)
(1)
0
1
1
1
0
(2)
(2)
(1)
(1 391)
(1 391)
(1 391)
(1 393)
12 148
12 146
12 146
12 147
5 762
1
0
0
1
0
0
0
0
0
0
0
0
0
148
(95)
0
0
0
1
1
1
1
0
(362 048)
(362 048)
(362 048)
(362 048)
(337 130)
(404 816)
(477 903)
(541 877)
(360 723)
(344 720)
(353 457)
(332 836)
(284 907)
(277 184)
(262 573)
(275 545)
(304 572)
(313 599)
(291 822)
(285 751)
(296 084)
(294 562)
(288 421)
(279 442)
(231 496)
(233 551)
(250 983)
(280 585)
(259 849)
(265 143)
(274 877)
(275 275)
(249 631)
(249 622)
(245 929)
(230 571)
(248 126)
(249 610)
(262 503)
(266 331)
(311 890)
(322 881)
(333 809)
(342 253)
Pre-Tax Income
722 159
N/A
461 222
-36%
200 995
-56%
285 002
+42%
138 360
-51%
110 292
-20%
(229 848)
N/A
(127 716)
+44%
(121 309)
+5%
(131 444)
-8%
187 422
N/A
167 644
-11%
230 576
+38%
372 889
+62%
361 741
-3%
357 423
-1%
300 631
-16%
285 874
-5%
255 038
-11%
297 595
+17%
412 057
+38%
435 497
+6%
458 956
+5%
331 845
-28%
505 945
+52%
521 466
+3%
435 822
-16%
504 864
+16%
298 744
-41%
246 393
-18%
341 712
+39%
378 600
+11%
482 273
+27%
489 597
+2%
561 911
+15%
672 528
+20%
618 778
-8%
698 598
+13%
686 040
-2%
814 463
+19%
1 029 411
+26%
1 301 234
+26%
1 488 712
+14%
1 605 259
+8%
1 709 492
+6%
1 658 076
-3%
1 717 006
+4%
1 668 340
-3%
1 843 149
+10%
1 797 394
-2%
1 727 394
-4%
1 943 085
+12%
1 885 084
-3%
1 755 403
-7%
1 548 293
-12%
1 282 892
-17%
1 194 493
-7%
1 233 361
+3%
1 223 645
-1%
1 146 169
-6%
1 052 529
-8%
955 572
-9%
899 215
-6%
1 079 278
+20%
1 345 277
+25%
1 495 764
+11%
1 453 567
-3%
1 163 156
-20%
1 316 858
+13%
1 203 399
-9%
1 145 739
-5%
1 094 028
-5%
1 427 625
+30%
1 573 868
+10%
1 918 781
+22%
2 446 392
+27%
2 136 865
-13%
2 284 736
+7%
2 594 230
+14%
2 526 435
-3%
2 058 990
-19%
2 016 387
-2%
1 789 721
-11%
1 659 264
-7%
1 967 643
+19%
2 066 758
+5%
2 275 059
+10%
2 126 510
-7%
2 393 831
+13%
2 528 582
+6%
2 576 557
+2%
2 729 030
+6%
Net Income
Tax Provision
(21 250)
(14 323)
(13 492)
(98 284)
(26 582)
(28 355)
(40 430)
(125 218)
(123 857)
(125 521)
(126 575)
(55 127)
(69 203)
(95 234)
(113 600)
(107 773)
(91 423)
(78 287)
(67 917)
(82 027)
(96 193)
(101 659)
(96 773)
(64 698)
(107 941)
(103 905)
(95 651)
(115 015)
(71 261)
(66 980)
(74 206)
(77 905)
(93 022)
(96 981)
(110 339)
(124 491)
(124 766)
(134 436)
(144 283)
(160 444)
(180 028)
(212 937)
(234 767)
(262 705)
(296 103)
(295 376)
(175 618)
(97 953)
(48 756)
13 153
(47 941)
(51 585)
(145 803)
(143 814)
(152 355)
(159 049)
(23 787)
(43 484)
(23 411)
(20 862)
(39 461)
(23 234)
(35 971)
(37 873)
(47 812)
(48 060)
(54 754)
(54 298)
(33 577)
(33 586)
(20 858)
(25 164)
(56 939)
(58 380)
(59 939)
(55 396)
(49 149)
(52 629)
(64 520)
(60 395)
(56 914)
(55 557)
(48 233)
(50 954)
(58 618)
(61 141)
(64 039)
(64 056)
(65 863)
(59 621)
(60 521)
(55 882)
Income from Continuing Operations
700 909
446 900
187 504
186 718
111 778
81 937
(270 280)
(252 935)
(245 166)
(256 966)
60 848
112 518
161 374
277 656
248 141
249 649
209 207
207 586
187 121
215 570
315 864
333 840
362 185
267 147
398 004
417 561
340 170
389 849
227 483
179 414
267 506
300 695
389 251
392 615
451 572
548 037
494 011
564 161
541 756
654 018
849 383
1 088 297
1 253 945
1 342 554
1 413 388
1 362 699
1 541 387
1 570 386
1 794 393
1 810 546
1 679 452
1 891 499
1 739 281
1 611 589
1 395 938
1 123 843
1 170 706
1 189 877
1 200 234
1 125 307
1 013 068
932 338
863 244
1 041 405
1 297 465
1 447 704
1 398 813
1 108 858
1 283 281
1 169 813
1 124 881
1 068 864
1 370 686
1 515 488
1 858 842
2 390 996
2 087 716
2 232 107
2 529 710
2 466 040
2 002 076
1 960 830
1 741 488
1 608 310
1 909 025
2 005 617
2 211 020
2 062 454
2 327 968
2 468 961
2 516 036
2 673 148
Income to Minority Interest
(437 915)
(386 853)
(289 238)
(85 073)
(28 085)
(27 840)
(21 694)
5 542
11 765
4 407
(8 228)
(80 674)
(82 143)
(114 885)
(132 598)
(133 977)
(114 821)
(112 201)
(103 773)
(108 630)
(147 903)
(157 553)
(167 971)
(138 661)
(195 784)
(198 314)
(158 548)
(171 875)
(91 155)
(63 122)
(103 670)
(121 897)
(131 291)
(136 668)
(153 006)
(179 905)
(169 187)
(187 829)
(173 006)
(197 675)
(260 283)
(366 579)
(411 020)
(411 859)
(436 673)
(374 228)
(392 536)
(414 386)
(469 576)
(485 553)
(476 389)
(513 820)
(456 607)
(364 281)
(282 393)
(158 281)
(149 471)
(144 686)
(149 140)
(157 856)
(124 175)
(134 616)
(143 763)
(142 983)
(117 224)
(109 612)
(92 264)
(93 127)
(125 322)
(117 451)
(93 854)
(87 958)
(49 932)
(128 869)
(224 125)
(287 895)
(352 387)
(319 407)
(273 040)
(220 374)
(139 673)
(105 356)
(105 959)
(91 529)
(62 938)
(88 994)
(112 679)
(117 489)
(201 680)
(165 662)
(183 757)
(202 099)
Net Income (Common)
813 596
N/A
610 649
-25%
490 351
-20%
265 452
-46%
125 177
-53%
95 399
-24%
(292 155)
N/A
(247 575)
+15%
(219 274)
+11%
(238 434)
-9%
66 745
N/A
45 969
-31%
79 231
+72%
640 484
+708%
593 256
-7%
593 385
+0%
572 100
-4%
95 385
-83%
83 348
-13%
106 939
+28%
167 961
+57%
176 285
+5%
194 211
+10%
128 484
-34%
202 219
+57%
219 246
+8%
181 622
-17%
217 974
+20%
136 328
-37%
116 291
-15%
163 835
+41%
178 797
+9%
257 960
+44%
255 947
-1%
298 566
+17%
368 132
+23%
324 824
-12%
376 332
+16%
368 750
-2%
456 343
+24%
589 100
+29%
721 718
+23%
842 925
+17%
930 695
+10%
976 715
+5%
988 472
+1%
1 148 852
+16%
1 156 001
+1%
1 325 018
+15%
1 325 194
+0%
1 203 264
-9%
1 377 880
+15%
1 283 693
-7%
1 248 327
-3%
1 114 564
-11%
966 581
-13%
1 021 235
+6%
1 045 191
+2%
1 051 094
+1%
969 483
-8%
894 354
-8%
803 183
-10%
731 012
-9%
907 921
+24%
1 185 478
+31%
1 343 329
+13%
1 305 716
-3%
1 014 898
-22%
1 157 959
+14%
1 052 362
-9%
1 031 027
-2%
980 906
-5%
1 320 754
+35%
1 386 619
+5%
1 634 717
+18%
2 103 101
+29%
1 735 329
-17%
1 912 700
+10%
2 256 670
+18%
2 245 666
0%
1 862 403
-17%
1 855 474
0%
1 637 535
-12%
1 519 733
-7%
1 846 087
+21%
1 916 623
+4%
2 096 335
+9%
1 942 013
-7%
2 126 288
+9%
2 303 299
+8%
2 332 279
+1%
2 471 049
+6%
EPS (Diluted)
206.81
N/A
155.22
-25%
123.29
-21%
67.47
-45%
31.81
-53%
24.24
-24%
-74.26
N/A
-62.93
+15%
-55.73
+11%
-60.6
-9%
16.96
N/A
11.68
-31%
20.14
+72%
155.41
+672%
61.84
-60%
104.65
+69%
81.19
-22%
6.17
-92%
5.69
-8%
6.81
+20%
11.05
+62%
11.41
+3%
12.57
+10%
9.63
-23%
13.09
+36%
14.19
+8%
11.91
-16%
14.46
+21%
9.86
-32%
7.53
-24%
10.5
+39%
11.59
+10%
16.72
+44%
16.59
-1%
19.35
+17%
23.86
+23%
21.06
-12%
24.4
+16%
23.91
-2%
29.59
+24%
38.19
+29%
46.79
+23%
54.65
+17%
60.34
+10%
63.32
+5%
64.09
+1%
74.49
+16%
76.16
+2%
85.9
+13%
85.91
+0%
78
-9%
90.78
+16%
83.22
-8%
67.25
-19%
57.47
-15%
54.52
-5%
55.1
+1%
56.38
+2%
56.7
+1%
52.3
-8%
48.25
-8%
43.33
-10%
39.44
-9%
48.98
+24%
63.96
+31%
72.47
+13%
70.44
-3%
54.75
-22%
62.47
+14%
56.77
-9%
55.62
-2%
52.92
-5%
71.25
+35%
74.81
+5%
88.19
+18%
113.46
+29%
93.62
-17%
103.19
+10%
121.75
+18%
121.15
0%
100.48
-17%
98.87
-2%
89.45
-10%
81.98
-8%
99.6
+21%
103.4
+4%
113.1
+9%
104.77
-7%
114.71
+9%
124.26
+8%
125.83
+1%
133.31
+6%

See Also

Summary
CTRA intrinsic value, competitors valuation, and company profile.
DCF Valuation
CTRA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CTRA stock valuation using valuation multiples.
Wall Street Estimates
CTRA price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CTRA stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 308,000+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

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.