Dharma Satya Nusantara Tbk PT
IDX:DSNG
| US |
|
Johnson & Johnson
NYSE:JNJ
|
Pharmaceuticals
|
| US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
Financial Services
|
| US |
|
Bank of America Corp
NYSE:BAC
|
Banking
|
| US |
|
Mastercard Inc
NYSE:MA
|
Technology
|
| US |
|
UnitedHealth Group Inc
NYSE:UNH
|
Health Care
|
| US |
|
Exxon Mobil Corp
NYSE:XOM
|
Energy
|
| US |
|
Pfizer Inc
NYSE:PFE
|
Pharmaceuticals
|
| US |
|
Palantir Technologies Inc
NYSE:PLTR
|
Technology
|
| US |
|
Nike Inc
NYSE:NKE
|
Textiles, Apparel & Luxury Goods
|
| US |
|
Visa Inc
NYSE:V
|
Technology
|
| CN |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
Retail
|
| US |
|
JPMorgan Chase & Co
NYSE:JPM
|
Banking
|
| US |
|
Coca-Cola Co
NYSE:KO
|
Beverages
|
| US |
|
Walmart Inc
NYSE:WMT
|
Retail
|
| US |
|
Verizon Communications Inc
NYSE:VZ
|
Telecommunication
|
| US |
|
Chevron Corp
NYSE:CVX
|
Energy
|
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
690
1 950
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Palantir Technologies Inc
NYSE:PLTR
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Walmart Inc
NYSE:WMT
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
This alert will be permanently deleted.
Income Statement
Earnings Waterfall
Dharma Satya Nusantara Tbk PT
|
Revenue
|
11.9T
IDR
|
|
Cost of Revenue
|
-8.2T
IDR
|
|
Gross Profit
|
3.7T
IDR
|
|
Operating Expenses
|
-1T
IDR
|
|
Operating Income
|
2.7T
IDR
|
|
Other Expenses
|
-1.1T
IDR
|
|
Net Income
|
1.6T
IDR
|
Income Statement
Dharma Satya Nusantara Tbk PT
| 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
|
178 510
|
101 155
|
154 542
|
214 144
|
222 304
|
232 809
|
245 099
|
250 007
|
254 611
|
264 486
|
268 435
|
265 650
|
278 687
|
278 668
|
277 858
|
289 302
|
286 398
|
285 879
|
295 449
|
299 504
|
312 467
|
374 242
|
432 943
|
496 598
|
537 577
|
540 369
|
528 702
|
496 910
|
499 709
|
467 330
|
448 585
|
436 337
|
413 234
|
404 266
|
391 022
|
388 856
|
433 991
|
445 928
|
471 259
|
500 316
|
473 519
|
469 584
|
469 577
|
495 493
|
499 762
|
505 760
|
0
|
0
|
|
| Revenue |
3 408 983
N/A
|
3 527 606
+3%
|
3 842 182
+9%
|
4 281 312
+11%
|
4 706 150
+10%
|
4 886 962
+4%
|
4 898 479
+0%
|
4 683 922
-4%
|
4 581 775
-2%
|
4 472 681
-2%
|
4 425 060
-1%
|
4 181 159
-6%
|
4 037 054
-3%
|
3 769 553
-7%
|
3 942 024
+5%
|
4 413 410
+12%
|
4 742 309
+7%
|
5 140 908
+8%
|
5 159 911
+0%
|
4 871 505
-6%
|
4 623 060
-5%
|
4 654 184
+1%
|
4 761 805
+2%
|
5 170 406
+9%
|
5 221 705
+1%
|
5 391 781
+3%
|
5 736 684
+6%
|
5 955 142
+4%
|
6 303 895
+6%
|
6 149 840
-2%
|
6 698 918
+9%
|
6 745 555
+1%
|
6 846 090
+1%
|
7 370 350
+8%
|
7 124 495
-3%
|
7 132 501
+0%
|
7 614 392
+7%
|
8 657 656
+14%
|
9 633 671
+11%
|
10 055 408
+4%
|
10 204 052
+1%
|
9 612 027
-6%
|
9 498 749
-1%
|
9 662 839
+2%
|
9 844 469
+2%
|
10 106 530
+3%
|
10 119 220
+0%
|
10 567 565
+4%
|
11 496 801
+9%
|
11 892 213
+3%
|
|
| Gross Profit | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(2 445 366)
|
(2 565 677)
|
(2 651 763)
|
(2 940 831)
|
(3 147 025)
|
(3 179 598)
|
(3 189 046)
|
(3 043 202)
|
(3 100 734)
|
(3 233 309)
|
(3 250 076)
|
(3 096 792)
|
(3 076 224)
|
(2 816 767)
|
(2 993 149)
|
(3 230 919)
|
(3 374 117)
|
(3 476 249)
|
(3 435 940)
|
(3 334 941)
|
(3 151 865)
|
(3 205 480)
|
(3 218 587)
|
(3 494 288)
|
(3 592 647)
|
(3 886 295)
|
(4 275 989)
|
(4 443 058)
|
(4 767 650)
|
(4 671 368)
|
(4 947 242)
|
(5 011 636)
|
(5 030 514)
|
(5 295 691)
|
(5 099 969)
|
(5 040 633)
|
(5 198 603)
|
(5 798 803)
|
(6 516 096)
|
(6 876 054)
|
(7 217 231)
|
(6 995 041)
|
(6 971 281)
|
(7 045 560)
|
(7 039 348)
|
(7 079 184)
|
(7 115 019)
|
(7 382 436)
|
(7 870 756)
|
(8 195 336)
|
|
| Gross Profit |
963 617
N/A
|
961 929
0%
|
1 190 419
+24%
|
1 340 481
+13%
|
1 559 125
+16%
|
1 707 364
+10%
|
1 709 433
+0%
|
1 640 720
-4%
|
1 481 041
-10%
|
1 239 372
-16%
|
1 174 984
-5%
|
1 084 367
-8%
|
960 830
-11%
|
952 786
-1%
|
948 875
0%
|
1 182 491
+25%
|
1 368 192
+16%
|
1 664 659
+22%
|
1 723 971
+4%
|
1 536 564
-11%
|
1 471 195
-4%
|
1 448 704
-2%
|
1 543 218
+7%
|
1 676 118
+9%
|
1 629 058
-3%
|
1 505 486
-8%
|
1 460 695
-3%
|
1 512 084
+4%
|
1 536 245
+2%
|
1 478 472
-4%
|
1 751 676
+18%
|
1 733 919
-1%
|
1 815 576
+5%
|
2 074 659
+14%
|
2 024 526
-2%
|
2 091 868
+3%
|
2 415 789
+15%
|
2 858 853
+18%
|
3 117 575
+9%
|
3 179 354
+2%
|
2 986 821
-6%
|
2 616 986
-12%
|
2 527 468
-3%
|
2 617 279
+4%
|
2 805 121
+7%
|
3 027 346
+8%
|
3 004 201
-1%
|
3 185 129
+6%
|
3 626 045
+14%
|
3 696 877
+2%
|
|
| Operating Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(450 063)
|
(464 990)
|
(481 917)
|
(561 159)
|
(538 967)
|
(557 641)
|
(561 216)
|
(528 334)
|
(522 028)
|
(484 822)
|
(439 497)
|
(443 515)
|
(437 815)
|
(435 346)
|
(527 432)
|
(554 922)
|
(572 673)
|
(609 636)
|
(552 377)
|
(519 219)
|
(545 566)
|
(543 254)
|
(612 293)
|
(687 888)
|
(679 073)
|
(724 648)
|
(711 691)
|
(681 839)
|
(729 868)
|
(681 335)
|
(754 385)
|
(757 377)
|
(705 005)
|
(736 400)
|
(710 131)
|
(722 283)
|
(767 949)
|
(846 817)
|
(875 438)
|
(904 280)
|
(897 294)
|
(883 130)
|
(930 185)
|
(933 323)
|
(980 685)
|
(1 013 415)
|
(953 451)
|
(958 221)
|
(1 038 512)
|
(1 000 307)
|
|
| Selling, General & Administrative |
(445 076)
|
(446 657)
|
(483 211)
|
(497 045)
|
(545 012)
|
(566 066)
|
(559 450)
|
(548 506)
|
(557 933)
|
(578 436)
|
(602 027)
|
(602 152)
|
(569 300)
|
(520 782)
|
(525 626)
|
(550 365)
|
(560 542)
|
(596 055)
|
(553 641)
|
(520 441)
|
(545 131)
|
(540 712)
|
(608 469)
|
(682 598)
|
(683 973)
|
(722 302)
|
(731 705)
|
(695 318)
|
(702 632)
|
(668 112)
|
(688 840)
|
(685 731)
|
(679 316)
|
(688 750)
|
(702 836)
|
(705 822)
|
(750 174)
|
(841 494)
|
(862 101)
|
(900 663)
|
(899 480)
|
(895 746)
|
(932 972)
|
(948 882)
|
(959 454)
|
(956 945)
|
(933 163)
|
(929 753)
|
(994 518)
|
(963 177)
|
|
| Depreciation & Amortization |
0
|
(13 732)
|
(12 061)
|
(11 404)
|
(14 311)
|
(14 782)
|
(14 913)
|
(15 022)
|
(16 563)
|
(17 168)
|
(13 278)
|
(16 003)
|
(17 509)
|
(15 280)
|
(16 965)
|
(17 564)
|
(15 174)
|
(16 386)
|
(14 255)
|
(13 407)
|
(12 528)
|
(11 864)
|
(11 231)
|
(12 108)
|
(13 253)
|
(14 047)
|
(15 253)
|
(15 529)
|
(15 575)
|
(15 770)
|
(15 609)
|
(17 168)
|
(16 296)
|
(21 828)
|
(17 551)
|
(20 127)
|
(21 173)
|
(17 457)
|
(20 547)
|
(21 316)
|
(22 936)
|
(24 058)
|
(27 357)
|
(30 858)
|
(35 972)
|
(40 058)
|
(43 307)
|
(47 499)
|
(50 681)
|
(53 955)
|
|
| Other Operating Expenses |
(4 987)
|
(4 601)
|
13 355
|
(52 710)
|
20 356
|
23 207
|
13 147
|
35 194
|
52 468
|
110 782
|
175 808
|
174 640
|
148 994
|
100 716
|
15 159
|
13 007
|
3 043
|
2 805
|
15 519
|
14 629
|
12 093
|
9 322
|
7 407
|
6 818
|
18 153
|
11 701
|
35 267
|
29 008
|
(11 661)
|
2 547
|
(49 936)
|
(54 478)
|
(9 393)
|
(25 822)
|
10 256
|
3 666
|
3 398
|
12 134
|
7 210
|
17 699
|
25 122
|
36 674
|
30 144
|
46 417
|
14 741
|
(16 412)
|
23 019
|
19 031
|
6 687
|
16 825
|
|
| Operating Income |
513 554
N/A
|
496 939
-3%
|
708 502
+43%
|
779 322
+10%
|
1 020 158
+31%
|
1 149 723
+13%
|
1 148 217
0%
|
1 112 386
-3%
|
959 013
-14%
|
754 550
-21%
|
735 487
-3%
|
640 852
-13%
|
523 015
-18%
|
517 440
-1%
|
421 443
-19%
|
627 569
+49%
|
795 519
+27%
|
1 055 023
+33%
|
1 171 594
+11%
|
1 017 345
-13%
|
925 629
-9%
|
905 450
-2%
|
930 925
+3%
|
988 230
+6%
|
949 985
-4%
|
780 838
-18%
|
749 004
-4%
|
830 245
+11%
|
806 377
-3%
|
797 137
-1%
|
997 291
+25%
|
976 542
-2%
|
1 110 571
+14%
|
1 338 259
+21%
|
1 314 395
-2%
|
1 369 585
+4%
|
1 647 840
+20%
|
2 012 036
+22%
|
2 242 137
+11%
|
2 275 074
+1%
|
2 089 527
-8%
|
1 733 856
-17%
|
1 597 283
-8%
|
1 683 956
+5%
|
1 824 436
+8%
|
2 013 931
+10%
|
2 050 750
+2%
|
2 226 908
+9%
|
2 587 533
+16%
|
2 696 570
+4%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(173 374)
|
(232 502)
|
(404 159)
|
(273 811)
|
(368 000)
|
(329 381)
|
(207 458)
|
(304 468)
|
(282 923)
|
(343 877)
|
(309 943)
|
(268 814)
|
(268 101)
|
(199 155)
|
(285 219)
|
(279 991)
|
(265 972)
|
(276 668)
|
(225 561)
|
(205 783)
|
(237 806)
|
(258 684)
|
(292 852)
|
(365 383)
|
(405 730)
|
(456 449)
|
(500 733)
|
(548 828)
|
(342 696)
|
(395 015)
|
(299 760)
|
(280 001)
|
(460 202)
|
(336 992)
|
(426 732)
|
(358 239)
|
(384 241)
|
(445 965)
|
(543 448)
|
(505 545)
|
(476 733)
|
(505 612)
|
(415 070)
|
(485 184)
|
(487 198)
|
(422 789)
|
(483 654)
|
(482 965)
|
(439 885)
|
(457 605)
|
|
| Non-Reccuring Items |
2 183
|
800
|
2 086
|
1 841
|
2 011
|
1 929
|
(68 272)
|
(67 959)
|
(68 272)
|
(68 182)
|
1 143
|
1 181
|
1 450
|
1 380
|
201 226
|
201 114
|
137 050
|
109 277
|
(10 753)
|
(30 492)
|
66 840
|
51 237
|
(26 809)
|
20 394
|
(12 480)
|
36 515
|
31 813
|
17 301
|
(25 575)
|
29 813
|
(2 235)
|
32 832
|
77 235
|
27 221
|
78 221
|
85 685
|
55 923
|
19 443
|
(88 461)
|
(146 906)
|
(160 876)
|
(138 519)
|
(41 570)
|
(26 581)
|
32 240
|
55 231
|
72 920
|
82 038
|
45 661
|
35 146
|
|
| Total Other Income |
(2 592)
|
(29 386)
|
0
|
(29 387)
|
(29 387)
|
0
|
0
|
1 713
|
1 713
|
1 713
|
0
|
0
|
0
|
0
|
0
|
(24 145)
|
(24 145)
|
(24 145)
|
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
|
(10 726)
|
(20 825)
|
0
|
0
|
4 088
|
8 487
|
(16 933)
|
|
| Pre-Tax Income |
339 771
N/A
|
235 851
-31%
|
306 429
+30%
|
477 965
+56%
|
624 782
+31%
|
822 271
+32%
|
872 487
+6%
|
741 672
-15%
|
609 531
-18%
|
344 204
-44%
|
426 687
+24%
|
373 219
-13%
|
256 364
-31%
|
319 665
+25%
|
337 450
+6%
|
524 547
+55%
|
642 452
+22%
|
863 487
+34%
|
935 280
+8%
|
781 070
-16%
|
754 663
-3%
|
698 003
-8%
|
611 264
-12%
|
643 241
+5%
|
531 775
-17%
|
360 904
-32%
|
280 084
-22%
|
298 718
+7%
|
438 106
+47%
|
431 935
-1%
|
695 296
+61%
|
729 373
+5%
|
727 604
0%
|
1 028 488
+41%
|
965 884
-6%
|
1 097 031
+14%
|
1 319 522
+20%
|
1 585 514
+20%
|
1 610 228
+2%
|
1 622 623
+1%
|
1 451 918
-11%
|
1 089 725
-25%
|
1 140 643
+5%
|
1 161 465
+2%
|
1 348 653
+16%
|
1 646 373
+22%
|
1 640 016
0%
|
1 830 069
+12%
|
2 201 796
+20%
|
2 257 178
+3%
|
|
| Net Income | |||||||||||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(94 018)
|
(54 220)
|
(90 733)
|
(138 015)
|
(156 683)
|
(208 345)
|
(222 685)
|
(184 940)
|
(152 684)
|
(90 131)
|
(124 168)
|
(108 410)
|
(99 781)
|
(118 177)
|
(85 410)
|
(144 863)
|
(187 234)
|
(223 890)
|
(273 804)
|
(225 375)
|
(200 272)
|
(219 319)
|
(178 847)
|
(186 944)
|
(155 698)
|
(96 282)
|
(101 920)
|
(104 233)
|
(148 497)
|
(153 590)
|
(217 125)
|
(234 199)
|
(215 938)
|
(287 981)
|
(226 235)
|
(248 095)
|
(326 002)
|
(372 474)
|
(403 641)
|
(409 563)
|
(352 347)
|
(276 437)
|
(298 978)
|
(305 546)
|
(358 805)
|
(440 716)
|
(498 641)
|
(551 029)
|
(653 980)
|
(671 411)
|
|
| Income from Continuing Operations |
245 753
|
181 631
|
215 696
|
339 950
|
468 099
|
613 926
|
649 802
|
556 732
|
456 847
|
254 073
|
302 519
|
264 809
|
156 583
|
201 488
|
252 040
|
379 684
|
455 218
|
639 597
|
661 476
|
555 695
|
554 391
|
478 684
|
432 417
|
456 297
|
376 077
|
264 622
|
178 164
|
194 485
|
289 609
|
278 345
|
478 171
|
495 174
|
511 666
|
740 507
|
739 649
|
848 936
|
993 520
|
1 213 040
|
1 206 587
|
1 213 060
|
1 099 571
|
813 288
|
841 665
|
855 919
|
989 848
|
1 205 657
|
1 141 375
|
1 279 040
|
1 547 816
|
1 585 767
|
|
| Income to Minority Interest |
(25 745)
|
(20 503)
|
(12 525)
|
(9 436)
|
(11 316)
|
(5 519)
|
(228)
|
1 486
|
(7 801)
|
(10 134)
|
(32 858)
|
(38 711)
|
(26 309)
|
(26 411)
|
(1 333)
|
3 311
|
3 940
|
68
|
(2 835)
|
(2 975)
|
(3 066)
|
(440)
|
(6 743)
|
(5 824)
|
(5 656)
|
(1 701)
|
1 776
|
1 659
|
3 532
|
2 277
|
(1 534)
|
(249)
|
(9 265)
|
(11 760)
|
(12 496)
|
(16 875)
|
(11 131)
|
(8 657)
|
248
|
2 871
|
6 183
|
3 060
|
(1 856)
|
(3 813)
|
(8 129)
|
(7 932)
|
1 118
|
5 549
|
6 882
|
13 100
|
|
| Net Income (Common) |
220 008
N/A
|
161 128
-27%
|
203 171
+26%
|
330 514
+63%
|
456 783
+38%
|
608 407
+33%
|
649 574
+7%
|
558 218
-14%
|
449 046
-20%
|
243 939
-46%
|
269 661
+11%
|
226 098
-16%
|
130 274
-42%
|
175 077
+34%
|
250 707
+43%
|
356 265
+42%
|
421 654
+18%
|
577 081
+37%
|
575 583
0%
|
491 412
-15%
|
494 555
+1%
|
438 364
-11%
|
420 502
-4%
|
450 281
+7%
|
376 465
-16%
|
277 155
-26%
|
179 940
-35%
|
196 144
+9%
|
293 141
+49%
|
280 622
-4%
|
476 637
+70%
|
494 925
+4%
|
502 401
+2%
|
728 747
+45%
|
727 153
0%
|
832 061
+14%
|
982 389
+18%
|
1 204 383
+23%
|
1 206 835
+0%
|
1 215 931
+1%
|
1 105 754
-9%
|
816 348
-26%
|
839 809
+3%
|
852 106
+1%
|
981 719
+15%
|
1 197 725
+22%
|
1 142 493
-5%
|
1 284 589
+12%
|
1 554 698
+21%
|
1 598 867
+3%
|
|
| EPS (Diluted) |
23.27
N/A
|
15.18
-35%
|
20.36
+34%
|
31.18
+53%
|
43.08
+38%
|
56.32
+31%
|
61.29
+9%
|
52.36
-15%
|
42.11
-20%
|
23.01
-45%
|
25.44
+11%
|
21.33
-16%
|
12.3
-42%
|
16.52
+34%
|
23.97
+45%
|
33.6
+40%
|
40.85
+22%
|
53.04
+30%
|
54.3
+2%
|
46.35
-15%
|
46.65
+1%
|
41.35
-11%
|
39.67
-4%
|
42.5
+7%
|
35.51
-16%
|
26.14
-26%
|
16.98
-35%
|
18.5
+9%
|
27.66
+50%
|
26.47
-4%
|
44.97
+70%
|
46.69
+4%
|
47.4
+2%
|
68.75
+45%
|
68.6
0%
|
78.5
+14%
|
92.68
+18%
|
113.62
+23%
|
113.85
+0%
|
114.71
+1%
|
104.32
-9%
|
77.02
-26%
|
79.23
+3%
|
80.38
+1%
|
92.62
+15%
|
112.99
+22%
|
107.78
-5%
|
121.19
+12%
|
146.67
+21%
|
150.84
+3%
|
|