Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in

Intiland Development Tbk PT
IDX:DILD

Watchlist Manager
Intiland Development Tbk PT Logo
Intiland Development Tbk PT
IDX:DILD
Watchlist
Price: 138 IDR 1.47%
Market Cap: Rp1.4T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-17%
5Y
-23%
10Y
+8%
Operating Income
+
3Y
-29%
5Y
-58%
10Y
+52%
Net Income
+
3Y
-5 052%
5Y
-
10Y
-

Earnings Waterfall
Intiland Development Tbk PT

Income Statement
Intiland Development Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
Interest Expense
45 621
58 159
45 982
41 600
83 388
104 136
0
89 952
46 968
29 330
39 267
49 312
47 782
42 770
39 115
32 795
24 390
21 727
24 405
26 764
31 169
38 786
42 525
43 444
47 267
44 812
40 688
35 370
32 541
28 711
28 948
36 531
48 301
62 417
75 404
75 846
81 792
80 915
95 014
89 563
82 029
84 576
74 034
89 660
98 746
100 905
98 766
104 918
89 669
86 281
90 629
116 596
173 860
204 112
243 328
250 145
240 428
247 588
250 056
268 616
290 034
325 019
306 367
312 990
418 834
507 339
467 554
484 602
413 464
314 438
419 615
411 025
401 852
419 619
401 488
412 486
408 134
402 463
412 642
396 233
389 477
397 742
385 128
402 802
359 417
339 368
0
0
Revenue
221 517
N/A
234 899
+6%
285 515
+22%
295 768
+4%
294 311
0%
306 518
+4%
298 372
-3%
343 967
+15%
352 594
+3%
350 528
-1%
316 475
-10%
296 108
-6%
256 606
-13%
249 690
-3%
290 269
+16%
282 958
-3%
264 291
-7%
325 690
+23%
348 559
+7%
320 233
-8%
298 611
-7%
317 377
+6%
305 391
-4%
322 620
+6%
386 819
+20%
568 877
+47%
647 500
+14%
835 356
+29%
842 716
+1%
871 972
+3%
889 360
+2%
760 057
-15%
939 161
+24%
910 633
-3%
967 982
+6%
1 159 312
+20%
1 262 036
+9%
1 402 074
+11%
1 496 221
+7%
1 451 662
-3%
1 510 005
+4%
1 543 956
+2%
1 597 142
+3%
1 764 481
+10%
1 827 944
+4%
1 974 749
+8%
1 965 442
0%
2 102 122
+7%
2 200 900
+5%
2 186 312
-1%
2 337 684
+7%
2 284 904
-2%
2 276 460
0%
2 086 401
-8%
2 485 878
+19%
2 345 038
-6%
2 202 821
-6%
2 513 349
+14%
2 669 797
+6%
2 895 073
+8%
2 552 536
-12%
2 730 964
+7%
2 091 842
-23%
1 987 525
-5%
2 736 389
+38%
2 679 329
-2%
2 900 804
+8%
2 946 584
+2%
2 891 388
-2%
2 611 438
-10%
2 499 514
-4%
2 654 872
+6%
2 628 632
-1%
2 640 494
+0%
2 470 581
-6%
2 723 907
+10%
3 148 755
+16%
4 129 351
+31%
4 687 835
+14%
4 579 259
-2%
3 906 826
-15%
3 074 628
-21%
2 770 619
-10%
2 533 211
-9%
2 553 285
+1%
2 483 178
-3%
2 405 991
-3%
2 272 793
-6%
Gross Profit
Cost of Revenue
(154 653)
(163 151)
(190 827)
(201 010)
(203 362)
(211 056)
(206 635)
(223 130)
(220 749)
(214 973)
(193 264)
(189 124)
(158 611)
(153 840)
(177 397)
(159 385)
(165 599)
(196 142)
(202 182)
(203 387)
(175 325)
(196 008)
(195 299)
(194 517)
(224 691)
(302 659)
(342 853)
(437 545)
(436 448)
(472 184)
(501 058)
(430 725)
(578 275)
(582 773)
(589 423)
(689 986)
(765 838)
(816 476)
(835 283)
(768 102)
(804 095)
(798 772)
(845 074)
(934 308)
(834 689)
(981 479)
(1 011 122)
(1 133 627)
(1 158 085)
(1 139 681)
(1 225 313)
(1 197 845)
(1 240 056)
(1 117 967)
(1 333 899)
(1 311 764)
(1 247 054)
(1 445 546)
(1 776 166)
(1 926 662)
(1 546 599)
(1 695 466)
(1 122 469)
(1 054 295)
(1 604 727)
(1 512 814)
(1 649 993)
(1 635 031)
(1 710 614)
(1 521 452)
(1 388 765)
(1 544 468)
(1 600 705)
(1 659 617)
(1 637 352)
(1 692 907)
(1 874 213)
(2 318 205)
(2 680 561)
(2 643 305)
(2 321 031)
(2 025 272)
(1 843 197)
(1 746 759)
(1 767 933)
(1 681 486)
(1 608 156)
(1 468 676)
Gross Profit
66 864
N/A
71 745
+7%
94 685
+32%
94 756
+0%
90 949
-4%
95 463
+5%
91 737
-4%
120 837
+32%
131 845
+9%
135 555
+3%
123 213
-9%
106 985
-13%
97 995
-8%
95 850
-2%
112 871
+18%
123 573
+9%
98 692
-20%
129 549
+31%
146 379
+13%
116 847
-20%
123 287
+6%
121 370
-2%
110 092
-9%
128 104
+16%
162 128
+27%
266 218
+64%
304 647
+14%
397 811
+31%
406 268
+2%
399 788
-2%
388 302
-3%
329 331
-15%
360 886
+10%
327 859
-9%
378 557
+15%
469 324
+24%
496 198
+6%
585 596
+18%
660 937
+13%
683 560
+3%
705 911
+3%
745 184
+6%
752 068
+1%
830 174
+10%
993 255
+20%
993 271
+0%
954 320
-4%
968 493
+1%
1 042 816
+8%
1 046 628
+0%
1 112 370
+6%
1 087 059
-2%
1 036 403
-5%
968 434
-7%
1 151 978
+19%
1 033 274
-10%
955 766
-8%
1 067 803
+12%
893 631
-16%
968 410
+8%
1 005 937
+4%
1 035 499
+3%
969 373
-6%
933 230
-4%
1 131 661
+21%
1 166 515
+3%
1 250 811
+7%
1 311 553
+5%
1 180 774
-10%
1 089 986
-8%
1 110 749
+2%
1 110 405
0%
1 027 927
-7%
980 877
-5%
833 229
-15%
1 031 001
+24%
1 274 542
+24%
1 811 146
+42%
2 007 274
+11%
1 935 954
-4%
1 585 796
-18%
1 049 356
-34%
927 422
-12%
786 452
-15%
785 352
0%
801 692
+2%
797 835
0%
804 117
+1%
Operating Income
Operating Expenses
(52 788)
(54 134)
(54 481)
(57 080)
(65 412)
(66 151)
(68 395)
(74 956)
(68 241)
(69 147)
(67 887)
(60 933)
(61 532)
(62 472)
(60 700)
(65 341)
(75 613)
(80 545)
(90 892)
(96 073)
(84 022)
(94 667)
(91 706)
(100 944)
(103 908)
(113 573)
(121 047)
(124 646)
(151 274)
(157 829)
(161 853)
(162 288)
(173 252)
(177 156)
(187 902)
(198 262)
(192 534)
(219 314)
(248 909)
(277 728)
(305 555)
(272 956)
(363 226)
(418 363)
(477 469)
(561 675)
(618 341)
(644 565)
(585 667)
(629 155)
(616 640)
(613 584)
(632 146)
(626 241)
(648 211)
(647 597)
(610 856)
(659 032)
(679 005)
(698 075)
(679 118)
(690 282)
(615 631)
(565 601)
(528 111)
(184 826)
(152 034)
(138 604)
(402 384)
(373 223)
(383 100)
(385 537)
(360 920)
(357 492)
(346 445)
(339 009)
(305 316)
(308 860)
(304 158)
(279 916)
(315 327)
(318 478)
(314 306)
(325 033)
(331 121)
(333 602)
(317 012)
(311 869)
Selling, General & Administrative
(48 376)
(49 754)
(50 094)
(52 750)
(60 851)
(61 893)
(64 395)
(71 319)
(65 148)
(66 054)
(64 795)
(57 841)
(58 439)
(59 380)
(57 608)
(62 248)
(72 521)
(77 452)
(87 799)
(92 980)
(80 930)
(91 574)
(88 613)
(97 852)
(100 816)
(110 479)
(117 953)
(121 552)
(148 181)
(155 509)
(160 306)
(161 514)
(173 252)
(177 156)
(187 901)
(198 260)
(192 535)
(216 814)
(243 810)
(269 768)
(294 752)
(297 782)
(351 174)
(404 609)
(489 916)
(561 121)
(606 184)
(626 584)
(561 804)
(603 761)
(588 856)
(587 888)
(608 082)
(603 503)
(625 383)
(624 763)
(587 101)
(634 530)
(655 458)
(675 315)
(654 579)
(666 087)
(619 906)
(570 112)
(507 815)
(493 415)
(434 024)
(422 639)
(387 278)
(358 924)
(369 524)
(371 951)
(347 816)
(345 032)
(334 906)
(328 708)
(298 297)
(302 929)
(299 007)
(275 947)
(310 436)
(313 992)
(310 301)
(320 721)
(326 519)
(328 911)
(312 355)
(307 985)
Depreciation & Amortization
(4 412)
(4 380)
(4 387)
(4 330)
(4 560)
(4 259)
(4 000)
(3 637)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(3 092)
(2 319)
(1 546)
(773)
0
0
0
0
0
(2 498)
(5 098)
(7 960)
(10 804)
(11 338)
(12 052)
(13 754)
(10 804)
(13 000)
(14 047)
(17 979)
(23 863)
(25 392)
(27 784)
(25 696)
(24 064)
(22 739)
(22 827)
(22 833)
(23 756)
(24 501)
(23 547)
(22 760)
(24 540)
(24 194)
(23 690)
(23 454)
(20 296)
(18 756)
(17 389)
(15 344)
(15 107)
(14 299)
(13 575)
(13 586)
(13 104)
(12 460)
(11 539)
(10 301)
(7 019)
(5 931)
(5 151)
(3 970)
(4 891)
(4 487)
(4 004)
(4 312)
(4 602)
(4 691)
(4 657)
(3 885)
Other Operating Expenses
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
36 164
0
0
23 251
12 446
1 890
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27 966
27 966
0
327 345
299 379
299 379
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
14 076
N/A
17 612
+25%
40 205
+128%
37 676
-6%
25 537
-32%
29 310
+15%
23 341
-20%
45 880
+97%
63 604
+39%
66 408
+4%
55 324
-17%
46 050
-17%
36 464
-21%
33 377
-8%
52 171
+56%
58 233
+12%
23 078
-60%
49 005
+112%
55 488
+13%
20 775
-63%
39 264
+89%
26 703
-32%
18 385
-31%
27 158
+48%
58 219
+114%
152 646
+162%
183 602
+20%
273 167
+49%
254 994
-7%
241 959
-5%
226 449
-6%
167 043
-26%
187 635
+12%
150 703
-20%
190 656
+27%
271 064
+42%
303 664
+12%
366 284
+21%
412 029
+12%
405 832
-2%
400 356
-1%
472 228
+18%
388 843
-18%
411 811
+6%
515 786
+25%
431 597
-16%
335 980
-22%
323 931
-4%
457 149
+41%
417 477
-9%
495 732
+19%
473 476
-4%
404 257
-15%
342 193
-15%
503 768
+47%
385 678
-23%
344 910
-11%
408 772
+19%
214 627
-47%
270 336
+26%
326 818
+21%
345 217
+6%
353 742
+2%
367 629
+4%
603 550
+64%
981 690
+63%
1 098 777
+12%
1 172 949
+7%
778 390
-34%
716 763
-8%
727 649
+2%
724 868
0%
667 007
-8%
623 386
-7%
486 784
-22%
691 992
+42%
969 226
+40%
1 502 286
+55%
1 703 116
+13%
1 656 038
-3%
1 270 469
-23%
730 878
-42%
613 117
-16%
461 419
-25%
454 231
-2%
468 090
+3%
480 824
+3%
492 247
+2%
Pre-Tax Income
Interest Income Expense
(2 534)
(25 212)
(121 014)
(56 944)
(69 683)
(95 276)
(32 423)
(124 409)
(91 828)
5 628
(10 194)
24 750
17 525
(42 790)
(18 702)
(10 696)
21 321
34 944
24 390
21 894
1 259
(6 696)
(11 379)
(12 216)
(31 803)
(30 083)
111 479
111 100
158 408
163 735
33 385
29 886
(27 757)
(33 743)
(52 999)
(53 983)
(66 791)
(80 318)
(95 711)
(106 054)
(61 120)
(58 104)
(47 679)
(52 251)
(95 931)
(90 896)
(84 525)
(71 268)
(77 783)
(77 667)
(82 955)
(111 651)
(166 402)
(190 231)
(225 703)
(240 547)
(211 003)
(223 945)
(216 381)
(233 615)
(254 103)
(279 401)
(260 804)
(254 695)
(354 285)
(434 168)
(412 030)
(436 453)
(371 442)
(281 464)
(386 031)
(381 460)
(366 561)
(390 736)
(367 521)
(372 711)
(355 197)
(354 381)
(362 835)
(343 629)
43 529
66 977
120 497
84 327
74 318
67 043
29 696
75 000
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
0
0
0
0
0
0
0
0
0
0
0
0
36 163
0
46 719
46 719
0
0
0
1 892
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
299 379
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
945
0
0
0
155
0
0
0
191
0
191
44 389
30 608
0
0
(13 630)
415
35
19
15 945
105
110
156
3 594
19 449
19 529
19 499
174
252
147
297
311
108
117
118
104
421
441
526
758
585
556
314
68
46
0
(12)
(15)
0
(23)
72
89
165
0
147
236
164
235
740
722
975
907
514
442
196
239
99
0
515
321
275
360
573
312
489
512
713
868
750
668
836
665
920
961
384
387
142
780
Total Other Income
7 669
10 528
14 267
13 828
13 946
10 885
14 875
15 633
13 498
8 938
6 518
5 842
(1 864)
28 195
27 325
(6 238)
(2 801)
(78)
5 802
8 318
4 350
2 785
(233)
(1 334)
12 746
13 848
1 549
4 090
15 372
15 604
19 429
13 081
38 578
41 679
54 157
41 441
38 947
37 941
38 754
66 548
27 766
25 139
12 203
3 294
16 353
34 929
58 937
42 870
39 835
22 612
7 954
30 191
61 266
60 744
47 530
86 256
38 601
41 314
56 242
5 357
16 660
6 852
(36 222)
(44 443)
(120 740)
(136 939)
(275 230)
(347 273)
(375 571)
(453 620)
(376 953)
(393 913)
(331 136)
(364 613)
(328 675)
(353 411)
(445 723)
(430 657)
(445 787)
(386 356)
(564 966)
(500 439)
(66 133)
(62 692)
(202 359)
(196 218)
(597 900)
(592 580)
Pre-Tax Income
20 155
N/A
2 928
-85%
(66 542)
N/A
(5 440)
+92%
(30 044)
-452%
(55 081)
-83%
5 793
N/A
(62 896)
N/A
(14 536)
+77%
80 974
N/A
51 841
-36%
121 033
+133%
82 732
-32%
18 782
-77%
60 794
+224%
27 669
-54%
42 013
+52%
83 906
+100%
85 699
+2%
66 932
-22%
44 978
-33%
22 902
-49%
6 930
-70%
17 203
+148%
58 611
+241%
155 940
+166%
316 128
+103%
388 530
+23%
429 026
+10%
421 445
-2%
279 560
-34%
210 320
-25%
198 563
-6%
158 754
-20%
191 930
+21%
258 625
+35%
276 240
+7%
324 347
+17%
355 598
+10%
367 083
+3%
403 749
+10%
439 820
+9%
400 400
-9%
409 642
+2%
436 255
+6%
375 630
-14%
310 380
-17%
297 409
-4%
419 201
+41%
362 399
-14%
420 803
+16%
392 104
-7%
299 286
-24%
212 706
-29%
325 742
+53%
231 622
-29%
172 673
-25%
226 376
+31%
55 229
-76%
42 801
-23%
90 350
+111%
73 577
-19%
57 230
-22%
68 933
+20%
428 101
+521%
410 822
-4%
411 616
+0%
389 222
-5%
31 891
-92%
(18 000)
N/A
(35 060)
-95%
(50 144)
-43%
(30 117)
+40%
(131 651)
-337%
(208 923)
-59%
(33 618)
+84%
169 020
N/A
718 116
+325%
895 243
+25%
926 721
+4%
749 868
-19%
298 081
-60%
668 400
+124%
484 015
-28%
326 574
-33%
339 302
+4%
(87 239)
N/A
(24 553)
+72%
Net Income
Tax Provision
(6 724)
(6 966)
(7 188)
(7 331)
(13 188)
(13 117)
(13 337)
(13 690)
(16 213)
(16 657)
(17 089)
(24 626)
(14 068)
(13 971)
(17 386)
(18 174)
(16 267)
(20 567)
(33 671)
(26 681)
(25 596)
(23 729)
(10 532)
(12 871)
(19 810)
(25 015)
(48 768)
(57 806)
(58 579)
(59 769)
(46 404)
(41 921)
(51 158)
(60 947)
(62 157)
(63 278)
(75 804)
(81 197)
(95 151)
(113 354)
(74 141)
(72 505)
(18 302)
10 854
(3 477)
59 456
64 162
64 164
(157)
31 755
3 638
3 662
(1 936)
23 513
53 961
80 106
98 864
181 955
178 449
182 194
103 756
108 999
79 790
92 093
8 609
5 628
31 195
(6 224)
37 071
5 864
(15 098)
(18 791)
1 052
1 155
(1 281)
12 726
22 948
(34 730)
(9 776)
3 450
8 160
6 485
26 853
(18 344)
(62 722)
16 548
(13 122)
23 505
Income from Continuing Operations
13 431
(4 039)
(73 731)
(12 771)
(43 232)
(68 197)
(7 543)
(76 586)
(30 749)
64 317
34 752
96 407
68 664
4 811
43 408
9 495
25 746
63 339
52 028
40 250
19 382
(829)
(3 605)
4 330
38 801
130 925
267 361
330 725
370 447
361 675
233 156
168 399
147 405
97 808
129 773
195 347
200 436
243 150
260 447
253 729
329 609
367 314
382 097
420 495
432 778
435 085
374 542
361 573
419 044
394 155
424 441
395 766
297 351
236 219
379 703
311 728
271 537
408 330
233 676
224 993
194 107
182 575
137 020
161 026
436 709
416 450
442 811
382 998
68 962
(12 136)
(50 159)
(68 936)
(29 065)
(130 496)
(210 205)
(20 893)
191 968
683 386
885 467
930 171
758 028
304 566
695 253
465 671
263 852
355 850
(100 361)
(1 048)
Income to Minority Interest
(1 501)
(1 135)
(2 899)
(2 801)
(1 403)
(2 069)
(4 255)
(7 066)
(3 737)
(5 457)
(5 419)
(2 865)
(4 806)
(4 664)
(4 475)
(7 287)
(5 317)
(11 213)
(13 694)
(7 548)
(5 217)
(2 960)
(4 428)
(4 231)
(13 188)
(23 205)
(24 969)
(26 687)
(19 955)
(8 724)
(3 854)
(5 658)
(7 412)
(5 123)
(11 315)
(19 093)
(19 116)
(22 035)
(18 987)
(4 802)
(5 897)
(2 122)
1 049
(5 849)
(2 236)
(5 350)
(14 111)
(16 265)
(17 566)
(12 533)
(2 122)
(3 872)
1 541
2 421
2 709
14 713
25 955
26 219
36 985
27 447
9 559
(43 295)
(66 454)
(73 760)
(185 275)
(129 003)
(111 029)
(98 631)
7 804
7 744
14 083
29 017
42 203
66 733
82 607
19 104
(290 812)
(679 143)
(781 827)
(838 007)
(583 920)
(245 131)
(193 856)
(106 234)
(89 086)
(86 234)
(79 162)
(91 088)
Net Income (Common)
11 931
N/A
(5 173)
N/A
(76 629)
-1 381%
(15 571)
+80%
(44 636)
-187%
(70 267)
-57%
(11 800)
+83%
(83 654)
-609%
(34 485)
+59%
58 859
N/A
29 333
-50%
93 542
+219%
80 230
-14%
16 519
-79%
55 305
+235%
18 580
-66%
20 429
+10%
52 128
+155%
38 336
-26%
32 705
-15%
14 165
-57%
(3 788)
N/A
(8 032)
-112%
99
N/A
25 612
+25 771%
107 720
+321%
242 392
+125%
304 038
+25%
350 492
+15%
352 950
+1%
229 300
-35%
162 740
-29%
139 992
-14%
92 684
-34%
118 458
+28%
176 253
+49%
181 319
+3%
221 115
+22%
241 460
+9%
248 927
+3%
323 711
+30%
365 192
+13%
383 147
+5%
414 647
+8%
430 542
+4%
429 735
0%
361 041
-16%
345 306
-4%
401 478
+16%
381 621
-5%
421 707
+11%
391 894
-7%
298 892
-24%
238 640
-20%
382 412
+60%
326 441
-15%
297 491
-9%
434 549
+46%
270 661
-38%
252 439
-7%
203 666
-19%
139 280
-32%
70 566
-49%
87 267
+24%
251 434
+188%
287 446
+14%
331 781
+15%
284 367
-14%
76 766
-73%
(4 393)
N/A
(36 076)
-721%
(39 919)
-11%
13 137
N/A
(63 763)
N/A
(127 598)
-100%
(1 788)
+99%
(98 844)
-5 427%
4 243
N/A
103 640
+2 343%
92 164
-11%
174 108
+89%
59 435
-66%
501 397
+744%
359 437
-28%
174 766
-51%
269 616
+54%
(179 523)
N/A
(92 136)
+49%
EPS (Diluted)
5.56
N/A
-2.41
N/A
-35.72
-1 382%
-7.26
+80%
-20.81
-187%
-32.76
-57%
-5.51
+83%
-39
-608%
-16.08
+59%
27.44
N/A
13.68
-50%
43.61
+219%
37.4
-14%
7.7
-79%
4.47
-42%
2.57
-43%
4.37
+70%
7.23
+65%
5.32
-26%
4.53
-15%
1.97
-57%
-0.53
N/A
-1.12
-111%
0.01
N/A
3.55
+35 400%
14.95
+321%
32.3
+116%
38.97
+21%
37.57
-4%
34.04
-9%
22.12
-35%
15.69
-29%
13.51
-14%
8.94
-34%
11.43
+28%
17.01
+49%
17.49
+3%
21.33
+22%
23.29
+9%
24.01
+3%
31.32
+30%
35.56
+14%
35.55
0%
42.49
+20%
41.93
-1%
41.85
0%
35.16
-16%
33.64
-4%
39.1
+16%
37.17
-5%
41.07
+10%
38.16
-7%
29.11
-24%
23.02
-21%
36.89
+60%
31.49
-15%
28.7
-9%
41.91
+46%
26.1
-38%
24.35
-7%
19.65
-19%
13.43
-32%
6.81
-49%
8.42
+24%
24.26
+188%
27.73
+14%
32.01
+15%
27.43
-14%
7.41
-73%
-0.42
N/A
-3.48
-729%
-3.85
-11%
1.27
N/A
-6.15
N/A
-12.31
-100%
-0.17
+99%
-9.54
-5 512%
0.41
N/A
10
+2 339%
8.89
-11%
16.8
+89%
5.73
-66%
48.37
+744%
34.67
-28%
16.86
-51%
26.01
+54%
-17.32
N/A
-8.89
+49%

See Also

Summary
DILD intrinsic value, competitors valuation, and company profile.
DCF Valuation
DILD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DILD stock valuation using valuation multiples.
Wall Street Estimates
DILD 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
DILD 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 314,800+ 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.