Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 8 875 IDR -0.28% Market Closed
Market Cap: 125.9T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+49%
5Y
+281%
10Y
+29 168%
Operating Income
+
3Y
-14%
5Y
-
10Y
-
Net Income
+
3Y
-21%
5Y
+254%
10Y
+247%

Earnings Waterfall
Indoritel Makmur Internasional Tbk PT

Revenue
1.6T IDR
Operating Expenses
-1.3T IDR
Operating Income
290B IDR
Other Expenses
875.6B IDR
Net Income
1.2T IDR

Income Statement
Indoritel Makmur Internasional Tbk PT

Rotate your device to view
Income Statement
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
Interest Expense
96
106
114
102
48
70
71
97
126
149
175
177
161
171
142
130
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
238 688
124 246
255 343
393 366
541 997
556 258
566 081
569 949
574 505
583 487
588 881
591 717
584 039
567 487
551 986
537 885
529 764
528 851
526 767
543 383
567 311
574 023
591 022
585 658
553 085
562 411
0
0
Revenue
10 713
N/A
10 966
+2%
10 953
0%
10 895
-1%
10 547
-3%
10 173
-4%
9 888
-3%
9 955
+1%
10 664
+7%
11 540
+8%
12 813
+11%
14 446
+13%
15 405
+7%
15 633
+1%
15 462
-1%
14 743
-5%
15 995
+8%
16 086
+1%
15 959
-1%
15 040
-6%
16 035
+7%
16 932
+6%
17 570
+4%
17 119
-3%
16 425
-4%
13 987
-15%
16 923
+21%
18 897
+12%
18 372
-3%
18 128
-1%
15 361
-15%
14 804
-4%
13 928
-6%
14 450
+4%
13 729
-5%
10 927
-20%
9 023
-17%
6 639
-26%
3 528
-47%
3 249
-8%
1 927
-41%
2 900
+50%
3 378
+16%
5 438
+61%
9 203
+69%
12 630
+37%
16 516
+31%
19 454
+18%
22 658
+16%
27 656
+22%
36 010
+30%
47 466
+32%
56 369
+19%
71 639
+27%
94 715
+32%
111 803
+18%
129 789
+16%
144 032
+11%
158 909
+10%
190 835
+20%
257 798
+35%
303 869
+18%
371 018
+22%
418 259
+13%
488 887
+17%
539 300
+10%
605 894
+12%
705 013
+16%
844 412
+20%
933 819
+11%
993 909
+6%
1 067 597
+7%
1 138 330
+7%
1 245 166
+9%
1 338 857
+8%
1 413 691
+6%
1 390 105
-2%
1 403 652
+1%
1 416 999
+1%
1 417 012
+0%
1 427 731
+1%
1 461 932
+2%
1 531 952
+5%
1 591 578
+4%
Gross Profit
Cost of Revenue
(4 381)
(4 609)
(4 892)
(4 833)
(4 619)
(4 403)
(4 192)
(4 025)
(4 061)
(4 401)
(4 846)
(5 388)
(6 103)
(7 371)
(7 855)
(8 063)
(10 685)
(10 614)
(11 029)
(10 200)
(11 468)
(11 812)
(12 295)
(12 166)
(11 585)
(10 016)
(12 169)
(14 729)
(13 615)
(12 996)
(11 066)
(10 194)
(8 557)
(9 579)
(9 325)
(7 329)
(6 556)
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
Gross Profit
6 333
N/A
6 358
+0%
6 062
-5%
6 062
N/A
5 928
-2%
5 771
-3%
5 697
-1%
5 931
+4%
6 603
+11%
7 138
+8%
7 965
+12%
9 055
+14%
9 302
+3%
8 260
-11%
7 606
-8%
6 681
-12%
5 310
-21%
5 473
+3%
4 931
-10%
4 840
-2%
4 566
-6%
5 121
+12%
5 276
+3%
4 954
-6%
4 840
-2%
3 971
-18%
4 754
+20%
4 167
-12%
4 757
+14%
5 131
+8%
4 294
-16%
4 610
+7%
5 371
+17%
4 871
-9%
4 404
-10%
3 598
-18%
2 466
-31%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(7 323)
(8 285)
(7 741)
(7 648)
(7 251)
(6 617)
(6 791)
(6 826)
(6 610)
(6 911)
(7 678)
(8 304)
(9 086)
(7 746)
(7 186)
(6 466)
(4 738)
(4 940)
(4 415)
(4 412)
(4 336)
(4 379)
(4 304)
(3 959)
(4 275)
(4 271)
(4 211)
(4 207)
(3 831)
(4 177)
(4 674)
(4 766)
(5 007)
(5 355)
(4 893)
(6 084)
(7 183)
(14 428)
(14 201)
(15 497)
(16 135)
(17 309)
(18 886)
(25 166)
(33 127)
(40 874)
(50 476)
(55 022)
(62 470)
(72 093)
(86 137)
(103 966)
(126 029)
(154 522)
(180 567)
(202 596)
(229 098)
(244 687)
(271 071)
(300 670)
(357 850)
(388 478)
(434 324)
(448 326)
(449 617)
(448 903)
(451 209)
(501 577)
(589 612)
(634 626)
(681 266)
(729 183)
(763 413)
(822 983)
(891 319)
(921 462)
(934 573)
(987 432)
(1 020 974)
(1 098 224)
(1 175 595)
(1 247 197)
(1 259 492)
(1 301 531)
Selling, General & Administrative
(7 324)
(8 285)
(7 740)
(7 646)
(7 251)
(6 616)
(6 791)
(6 827)
(6 610)
(6 910)
(7 677)
(8 303)
(9 086)
(7 745)
(7 185)
(6 465)
(4 737)
(4 939)
(4 414)
(4 410)
(4 335)
(4 379)
(4 304)
(3 960)
(4 275)
(4 259)
(4 184)
(4 199)
(3 832)
(3 982)
(4 306)
(4 213)
(4 160)
(4 629)
(4 441)
(5 658)
(6 790)
(8 899)
(11 278)
(12 698)
(15 092)
(14 141)
(15 482)
(21 290)
(28 988)
(35 681)
(43 810)
(48 981)
(49 757)
(57 027)
(64 455)
(70 230)
(86 790)
(104 404)
(117 560)
(129 563)
(145 826)
(149 444)
(167 273)
(181 352)
(215 588)
(229 806)
(256 277)
(247 924)
(221 656)
(200 213)
(178 783)
(211 775)
(267 100)
(283 965)
(312 479)
(341 873)
(372 052)
(398 813)
(435 961)
(413 122)
(429 100)
(444 756)
(458 469)
(525 255)
(568 013)
(631 069)
(614 105)
(635 410)
Depreciation & Amortization
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
(113)
(300)
(465)
(590)
(497)
(451)
(446)
(616)
(642)
(675)
(1 024)
(1 263)
(1 459)
(1 753)
(2 235)
(3 625)
(5 057)
(6 496)
(5 627)
(12 588)
(14 830)
(21 094)
(30 610)
(38 078)
(49 678)
(62 345)
(75 182)
(81 756)
(93 743)
(105 964)
(120 760)
(141 386)
(157 281)
(174 649)
(194 879)
(227 254)
(247 389)
(269 804)
(288 908)
(308 638)
(342 305)
(364 144)
(389 295)
(394 269)
(424 408)
(452 182)
(476 311)
(497 782)
(527 683)
(553 331)
(587 663)
(609 941)
(636 078)
(661 473)
(685 840)
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
(12)
(27)
(8)
0
(81)
(68)
(87)
(256)
(227)
(1)
20
221
(4 887)
(2 248)
(1 775)
220
(1 707)
(1 651)
(1 639)
(514)
(134)
(169)
(414)
(125)
(237)
(589)
(3 126)
(1 161)
(440)
(661)
2 150
(1 516)
(1 500)
2 167
1 443
(876)
(1 392)
(3 397)
(5 524)
(708)
(1 301)
(2 622)
(894)
(13 874)
(8 357)
(4 643)
1 986
2 908
238
(3 176)
(32 029)
(7 691)
(14 993)
(9 174)
14 694
2 359
19 950
16 086
19 719
Operating Income
(991)
N/A
(1 928)
-95%
(1 680)
+13%
(1 585)
+6%
(1 323)
+17%
(845)
+36%
(1 093)
-29%
(895)
+18%
(7)
+99%
228
N/A
289
+27%
754
+161%
216
-71%
517
+139%
421
-19%
214
-49%
573
+168%
532
-7%
516
-3%
429
-17%
231
-46%
741
+221%
970
+31%
993
+2%
565
-43%
(301)
N/A
544
N/A
(38)
N/A
925
N/A
956
+3%
(379)
N/A
(156)
+59%
364
N/A
(483)
N/A
(487)
-1%
(2 483)
-410%
(4 717)
-90%
(7 788)
-65%
(10 673)
-37%
(12 250)
-15%
(14 207)
-16%
(14 410)
-1%
(15 508)
-8%
(19 728)
-27%
(23 924)
-21%
(28 244)
-18%
(33 960)
-20%
(35 567)
-5%
(39 812)
-12%
(44 436)
-12%
(50 127)
-13%
(56 500)
-13%
(69 660)
-23%
(82 883)
-19%
(85 853)
-4%
(90 794)
-6%
(99 309)
-9%
(100 656)
-1%
(112 162)
-11%
(109 835)
+2%
(100 052)
+9%
(84 609)
+15%
(63 306)
+25%
(30 067)
+53%
39 270
N/A
90 397
+130%
154 685
+71%
203 437
+32%
254 800
+25%
299 192
+17%
312 643
+4%
338 414
+8%
374 917
+11%
422 183
+13%
447 538
+6%
492 229
+10%
455 532
-7%
416 220
-9%
396 025
-5%
318 788
-20%
252 136
-21%
214 735
-15%
272 460
+27%
290 047
+6%
Pre-Tax Income
Interest Income Expense
(53)
(42)
193
(23)
287
642
767
1 053
908
640
435
181
(5)
(176)
(113)
(96)
(83)
(50)
(42)
(8)
22
18
11
4
1
2
17
(5)
(16)
(7)
(25)
(22)
(14)
7
13 879
88 416
197 845
247 022
306 402
351 199
360 022
349 948
326 186
334 240
442 999
419 587
434 509
452 825
440 882
399 061
406 536
285 239
234 121
207 958
226 826
214 172
385 499
381 358
480 020
557 142
640 936
622 403
427 389
369 484
304 295
274 344
456 388
505 402
735 535
961 768
1 056 169
1 237 399
1 021 716
892 989
796 205
567 978
401 161
302 074
439 639
658 387
893 231
1 030 689
961 434
949 019
Non-Reccuring Items
(481)
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
(259)
0
0
0
(259)
0
0
0
(61)
0
0
0
(209)
0
0
1
0
0
0
(1)
(1)
0
0
0
0
0
12
0
(126)
0
(75)
(63)
0
0
73
72
0
261
188
189
179
11
11
11
0
(21)
9
110
Gain/Loss on Disposition of Assets
30
1
(2)
0
70
70
70
69
52
97
103
103
51
6
47
235
58
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
Total Other Income
(30)
(95)
(144)
(116)
(681)
(649)
(659)
(695)
(805)
(878)
(853)
(884)
(59)
(47)
(102)
(111)
(323)
(249)
(246)
(380)
(10)
(12)
(12)
(11)
43
48
50
52
60
12
12
12
0
11
10
(266)
0
(275)
(275)
1
0
4 805
12 846
20 302
0
27 820
24 019
19 077
0
9 179
6 854
5 695
0
38 611
84 922
133 421
(116)
98 080
49 853
0
(76)
(76)
(76)
(76)
(38)
(38)
(38)
(38)
(42)
0
62
62
(51)
62
0
0
(57)
(57)
(57)
(57)
(4)
(4)
(4)
(4)
Pre-Tax Income
(1 525)
N/A
(2 064)
-35%
(1 631)
+21%
(1 723)
-6%
(1 648)
+4%
(782)
+53%
(914)
-17%
(467)
+49%
147
N/A
88
-40%
(27)
N/A
153
N/A
202
+32%
299
+48%
252
-16%
240
-5%
225
-6%
233
+4%
228
-2%
41
-82%
243
+493%
746
+207%
968
+30%
985
+2%
610
-38%
(251)
N/A
611
N/A
9
-99%
970
+10 678%
961
-1%
(392)
N/A
(166)
+58%
350
N/A
(466)
N/A
13 402
N/A
85 667
+539%
192 869
+125%
238 959
+24%
295 454
+24%
338 950
+15%
345 557
+2%
340 343
-2%
323 524
-5%
334 814
+3%
419 014
+25%
419 163
+0%
424 568
+1%
436 334
+3%
400 862
-8%
363 804
-9%
363 264
0%
234 436
-35%
164 461
-30%
163 686
0%
225 895
+38%
256 797
+14%
286 073
+11%
378 782
+32%
417 711
+10%
447 306
+7%
540 808
+21%
537 718
-1%
364 019
-32%
339 340
-7%
343 400
+1%
364 702
+6%
610 960
+68%
708 738
+16%
990 293
+40%
1 260 960
+27%
1 368 947
+9%
1 575 947
+15%
1 396 582
-11%
1 315 495
-6%
1 243 931
-5%
1 060 396
-15%
856 815
-19%
718 248
-16%
835 618
+16%
977 129
+17%
1 145 363
+17%
1 245 399
+9%
1 233 899
-1%
1 239 172
+0%
Net Income
Tax Provision
(127)
(117)
(112)
(49)
157
140
2
(124)
(290)
(229)
(330)
(501)
1 089
1 029
1 080
1 059
(147)
(150)
(55)
128
(54)
(968)
(935)
(172)
(171)
744
573
(59)
(276)
(291)
(51)
(81)
(129)
46
6
(7)
19
43
14
13
94
93
92
91
(4 096)
(4 957)
(6 255)
(7 373)
(2 789)
(1 980)
(679)
958
6 332
6 699
3 778
1 660
(3 205)
(8 459)
(12 936)
(20 799)
(21 664)
(20 118)
(16 183)
(13 202)
(16 348)
(22 615)
(26 496)
(29 122)
(21 820)
(25 431)
(27 318)
(27 534)
(38 832)
(36 421)
(33 307)
(28 453)
(69 973)
(82 673)
(82 386)
(81 627)
(53 753)
(36 491)
(51 473)
(57 821)
Income from Continuing Operations
(1 652)
(2 182)
(1 744)
(1 773)
(1 491)
(643)
(914)
(593)
(143)
(142)
(356)
(347)
1 291
1 328
1 331
1 299
78
84
174
169
189
(222)
33
813
439
492
1 183
(51)
694
669
(443)
(247)
221
(419)
13 407
85 659
192 889
239 001
295 468
338 963
345 650
340 437
323 617
334 905
414 918
414 205
418 312
428 960
398 073
361 821
362 583
235 393
170 793
170 386
229 673
258 457
282 868
370 324
404 775
426 507
519 144
517 599
347 836
326 139
327 052
342 087
584 464
679 616
968 473
1 235 529
1 341 629
1 548 413
1 357 750
1 279 074
1 210 624
1 031 943
786 842
635 575
753 232
895 502
1 091 610
1 208 908
1 182 426
1 181 351
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
613
1 775
7 349
9 753
7 955
12 791
7 419
10 243
17 054
37 565
38 157
33 430
28 367
6 543
2 805
3 353
3 684
3 906
3 855
3 548
3 050
1 775
(2 094)
(9 559)
(18 882)
(41 556)
(56 784)
(62 337)
(71 252)
(68 127)
(73 986)
(76 137)
(84 129)
(65 802)
(54 756)
(46 764)
(25 513)
(19 539)
(3 777)
(14 592)
(15 693)
Net Income (Common)
(1 652)
N/A
(2 182)
-32%
(1 744)
+20%
(1 773)
-2%
(1 491)
+16%
(643)
+57%
(914)
-42%
(593)
+35%
(143)
+76%
(142)
+1%
(356)
-151%
(347)
+3%
1 291
N/A
1 328
+3%
1 331
+0%
1 299
-2%
78
-94%
84
+8%
174
+107%
169
-3%
189
+12%
(222)
N/A
33
N/A
813
+2 364%
439
-46%
492
+12%
1 183
+140%
(51)
N/A
694
N/A
669
-4%
(443)
N/A
(247)
+44%
221
N/A
(419)
N/A
13 407
N/A
85 659
+539%
192 889
+125%
239 001
+24%
295 468
+24%
338 963
+15%
345 650
+2%
340 437
-2%
323 617
-5%
335 518
+4%
416 693
+24%
421 555
+1%
428 066
+2%
436 916
+2%
410 864
-6%
369 241
-10%
372 827
+1%
252 448
-32%
208 359
-17%
208 543
+0%
263 103
+26%
286 825
+9%
289 411
+1%
373 129
+29%
408 127
+9%
430 191
+5%
523 050
+22%
521 455
0%
351 384
-33%
329 188
-6%
328 827
0%
339 993
+3%
574 905
+69%
660 733
+15%
926 917
+40%
1 178 745
+27%
1 279 292
+9%
1 477 161
+15%
1 289 623
-13%
1 205 088
-7%
1 134 487
-6%
947 814
-16%
721 040
-24%
580 819
-19%
706 468
+22%
869 989
+23%
1 072 071
+23%
1 205 131
+12%
1 167 834
-3%
1 165 658
0%
EPS (Diluted)
-4.09
N/A
-5.4
-32%
-4.32
+20%
-4.39
-2%
-3.69
+16%
-1.6
+57%
-2.27
-42%
-1.47
+35%
-0.35
+76%
-0.35
N/A
-0.88
-151%
-0.86
+2%
3.19
N/A
3.29
+3%
3.3
+0%
3.22
-2%
0.19
-94%
0.21
+11%
0.43
+105%
0.42
-2%
0.47
+12%
-0.55
N/A
0.08
N/A
2.01
+2 413%
1.09
-46%
1.22
+12%
2.93
+140%
-0.13
N/A
1.72
N/A
1.64
-5%
-1.46
N/A
-0.69
+53%
0.55
N/A
-1.03
N/A
0.47
N/A
6.03
+1 183%
25.73
+327%
26.91
+5%
27.42
+2%
28.55
+4%
24.37
-15%
24
-2%
22.81
-5%
23.65
+4%
29.38
+24%
29.72
+1%
30.17
+2%
30.8
+2%
28.97
-6%
26.03
-10%
26.29
+1%
17.79
-32%
14.69
-17%
14.7
+0%
18.54
+26%
20.22
+9%
20.4
+1%
26.3
+29%
28.77
+9%
30.33
+5%
36.88
+22%
36.76
0%
24.77
-33%
23.21
-6%
23.18
0%
23.97
+3%
40.53
+69%
46.58
+15%
65.35
+40%
83.1
+27%
90.19
+9%
104.14
+15%
90.92
-13%
84.96
-7%
79.98
-6%
66.82
-16%
50.83
-24%
40.95
-19%
49.81
+22%
61.34
+23%
75.58
+23%
84.96
+12%
82.33
-3%
82.18
0%

See Also

Summary
DNET intrinsic value, competitors valuation, and company profile.
DCF Valuation
DNET stock valuation using Discount Cash Flow valuation method.
Relative Valuation
DNET stock valuation using valuation multiples.
Wall Street Estimates
DNET 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
DNET 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 302,300+ 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

© 2025 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.