Bakrieland Development Tbk PT
IDX:ELTY

Watchlist Manager
Bakrieland Development Tbk PT Logo
Bakrieland Development Tbk PT
IDX:ELTY
Watchlist
Price: 53 IDR 8.16%
Market Cap: 2.3T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+44%
5Y
+92%
10Y
-5%
Operating Income
+
3Y
-
5Y
-
10Y
-71%
Net Income
+
3Y
-
5Y
-
10Y
-98%

Earnings Waterfall
Bakrieland Development Tbk PT

Revenue
1.4T IDR
Cost of Revenue
-934.2B IDR
Gross Profit
457.2B IDR
Operating Expenses
-352.4B IDR
Operating Income
104.8B IDR
Other Expenses
-99.4B IDR
Net Income
5.3B IDR

Income Statement
Bakrieland 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
1 509
1 438
8 813
12 113
15 174
18 018
13 376
12 553
10 239
10 769
10 514
11 001
10 675
10 414
9 744
8 923
7 679
25 438
28 592
38 407
53 690
42 649
55 337
43 790
37 147
33 896
67 302
140 950
132 112
189 959
194 016
125 733
38 184
190 845
137 132
131 069
162 458
175 590
214 828
255 998
287 896
284 246
257 585
233 022
638 433
645 784
661 913
668 386
597 312
596 473
590 440
595 950
700 422
696 159
701 934
696 901
250 739
326 446
342 560
350 581
157 908
165 382
149 992
128 698
169 170
175 124
170 024
160 787
129 688
120 722
117 319
140 534
121 161
122 952
135 322
134 043
102 897
93 788
75 986
78 960
75 487
73 528
78 863
70 855
77 674
85 047
0
0
Revenue
38 119
N/A
46 512
+22%
123 407
+165%
153 753
+25%
173 877
+13%
222 041
+28%
197 014
-11%
252 804
+28%
319 789
+26%
322 350
+1%
344 922
+7%
345 073
+0%
393 232
+14%
441 255
+12%
523 806
+19%
665 945
+27%
782 106
+17%
875 044
+12%
913 485
+4%
1 026 056
+12%
1 053 840
+3%
1 011 750
-4%
1 017 796
+1%
958 943
-6%
1 059 004
+10%
1 102 245
+4%
1 227 746
+11%
1 303 042
+6%
1 367 556
+5%
1 586 964
+16%
1 874 907
+18%
1 916 822
+2%
2 017 319
+5%
1 974 419
-2%
1 898 804
-4%
1 825 106
-4%
2 949 586
+62%
3 705 757
+26%
4 356 236
+18%
4 382 758
+1%
3 324 853
-24%
2 726 609
-18%
1 929 295
-29%
1 708 437
-11%
1 579 947
-8%
1 235 462
-22%
1 146 865
-7%
1 468 146
+28%
1 395 604
-5%
1 307 516
-6%
1 278 694
-2%
1 090 461
-15%
1 682 846
+54%
1 786 857
+6%
1 786 196
0%
1 816 432
+2%
1 239 228
-32%
1 190 305
-4%
1 170 413
-2%
1 125 079
-4%
1 096 389
-3%
1 028 592
-6%
1 004 377
-2%
1 023 805
+2%
977 548
-5%
979 535
+0%
866 273
-12%
724 164
-16%
616 211
-15%
569 034
-8%
677 344
+19%
698 550
+3%
784 410
+12%
828 722
+6%
867 101
+5%
964 733
+11%
1 027 232
+6%
1 189 510
+16%
1 200 259
+1%
1 257 187
+5%
1 273 390
+1%
1 185 531
-7%
1 224 381
+3%
1 207 103
-1%
1 226 740
+2%
1 250 406
+2%
1 317 778
+5%
1 391 413
+6%
Gross Profit
Cost of Revenue
(20 996)
(24 135)
(61 572)
(75 260)
(84 380)
(110 509)
(100 896)
(130 820)
(183 844)
(184 345)
(197 664)
(197 546)
(226 043)
(258 846)
(317 107)
(403 309)
(460 963)
(501 190)
(501 416)
(553 806)
(543 019)
(522 406)
(523 918)
(471 349)
(560 906)
(589 690)
(664 122)
(693 746)
(698 282)
(814 002)
(1 056 893)
(1 097 680)
(1 059 111)
(1 015 175)
(861 409)
(835 337)
(1 332 332)
(1 587 669)
(1 744 922)
(1 775 516)
(1 477 080)
(1 418 244)
(1 184 191)
(976 806)
(807 885)
(555 335)
(517 533)
(685 843)
(700 916)
(668 760)
(665 369)
(645 070)
(1 086 277)
(1 123 488)
(1 130 211)
(1 154 631)
(673 150)
(663 141)
(654 635)
(631 080)
(679 151)
(648 142)
(633 092)
(627 610)
(609 406)
(615 690)
(566 808)
(508 544)
(429 619)
(407 387)
(492 390)
(519 131)
(596 940)
(621 961)
(627 181)
(670 488)
(681 982)
(761 206)
(780 578)
(833 391)
(836 539)
(802 725)
(820 007)
(795 111)
(808 432)
(852 614)
(881 782)
(934 216)
Gross Profit
17 123
N/A
22 376
+31%
61 834
+176%
78 493
+27%
89 497
+14%
111 533
+25%
96 120
-14%
121 986
+27%
135 945
+11%
138 007
+2%
147 258
+7%
147 527
+0%
167 189
+13%
182 409
+9%
206 700
+13%
262 637
+27%
321 142
+22%
373 854
+16%
412 070
+10%
472 250
+15%
510 822
+8%
489 344
-4%
493 877
+1%
487 594
-1%
498 098
+2%
512 555
+3%
563 624
+10%
609 297
+8%
669 273
+10%
772 963
+15%
818 016
+6%
819 143
+0%
958 208
+17%
959 245
+0%
1 037 395
+8%
989 769
-5%
1 617 254
+63%
2 118 089
+31%
2 611 315
+23%
2 607 243
0%
1 847 773
-29%
1 308 364
-29%
745 103
-43%
731 629
-2%
772 062
+6%
680 126
-12%
629 330
-7%
782 302
+24%
694 688
-11%
638 756
-8%
613 326
-4%
445 392
-27%
596 569
+34%
663 368
+11%
655 985
-1%
661 801
+1%
566 079
-14%
527 165
-7%
515 778
-2%
493 999
-4%
417 238
-16%
380 451
-9%
371 285
-2%
396 195
+7%
368 142
-7%
363 845
-1%
299 465
-18%
215 620
-28%
186 592
-13%
161 647
-13%
184 954
+14%
179 419
-3%
187 470
+4%
206 761
+10%
239 920
+16%
294 245
+23%
345 250
+17%
428 304
+24%
419 681
-2%
423 796
+1%
436 851
+3%
382 806
-12%
404 374
+6%
411 992
+2%
418 308
+2%
397 792
-5%
435 996
+10%
457 197
+5%
Operating Income
Operating Expenses
(16 467)
204 695
(36 919)
185 239
(66 092)
(81 144)
(79 313)
(88 423)
(90 961)
(99 434)
(101 666)
(102 988)
(96 638)
(97 532)
(99 128)
(127 300)
(155 449)
(176 790)
(226 386)
(237 247)
(283 035)
(281 826)
(268 896)
(273 512)
(320 872)
(331 130)
(375 093)
(442 098)
(411 843)
(466 149)
(477 659)
(504 802)
(725 358)
(772 037)
(810 820)
(829 002)
(1 020 721)
(1 071 516)
(1 164 016)
(1 152 650)
(712 525)
(593 216)
(483 886)
(421 991)
(336 076)
(342 742)
(351 221)
(424 532)
(817 761)
(608 541)
(589 762)
(538 491)
(466 984)
(599 781)
(548 835)
(547 226)
(568 448)
(461 037)
(529 698)
(512 291)
(538 956)
(546 691)
(551 382)
(594 444)
(716 971)
(715 842)
(655 539)
(595 388)
(398 986)
(350 068)
(382 824)
(344 296)
(346 181)
(346 755)
(329 114)
(373 480)
(434 927)
(465 695)
(450 247)
(434 418)
(612 681)
(1 423 054)
(662 317)
(669 681)
(387 827)
(396 597)
(351 801)
(352 411)
Selling, General & Administrative
(16 467)
(17 691)
(36 916)
(49 010)
(66 760)
(81 811)
(79 166)
(88 276)
(89 311)
(96 970)
(99 191)
(100 513)
(94 988)
(94 233)
(96 655)
(124 827)
(150 634)
(172 127)
(220 773)
(235 580)
(284 787)
(288 075)
(279 092)
(282 759)
(331 347)
(338 542)
(379 528)
(451 594)
(427 560)
(482 014)
(493 421)
(512 507)
(725 359)
(771 956)
(810 821)
(810 969)
(732 826)
(742 357)
(776 421)
(744 865)
(589 782)
(532 063)
(446 124)
(393 303)
(520 238)
(528 708)
(543 624)
(588 467)
(532 442)
(487 887)
(462 637)
(450 835)
(536 965)
(500 982)
(522 611)
(526 370)
(516 780)
(505 998)
(505 452)
(499 406)
(450 844)
(456 901)
(455 976)
(462 089)
(485 786)
(490 772)
(440 169)
(387 756)
(315 059)
(267 273)
(279 931)
(269 086)
(225 543)
(222 380)
(220 020)
(258 688)
(264 481)
(295 395)
(278 157)
(262 449)
(279 738)
(277 233)
(326 494)
(328 871)
(301 440)
(306 484)
(261 964)
(258 967)
Depreciation & Amortization
0
0
0
0
667
667
(148)
(148)
(1 650)
(2 465)
(2 475)
(2 475)
(1 650)
(3 300)
(2 475)
(2 475)
(4 814)
(4 663)
(5 613)
(1 666)
1 751
6 249
10 197
9 248
10 475
7 414
4 437
9 497
15 717
15 865
15 761
7 703
0
0
0
(430)
(99 343)
(84 444)
(105 705)
(130 317)
(89 232)
(87 136)
(81 334)
(71 884)
(69 910)
(65 645)
(64 397)
(62 932)
(66 855)
(66 907)
(66 261)
(67 045)
(61 690)
(62 331)
(63 676)
(66 383)
(59 660)
(56 272)
(53 994)
(48 288)
(60 158)
(66 939)
(70 548)
(61 220)
(56 984)
(54 389)
(54 587)
(67 327)
(60 686)
(60 154)
(58 873)
(58 893)
(59 205)
(58 828)
(57 961)
(56 783)
(57 561)
(56 172)
(55 180)
(54 147)
(50 620)
(49 943)
(49 488)
(49 194)
(50 302)
(51 386)
(56 374)
(59 515)
Other Operating Expenses
0
222 386
(3)
234 249
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
(81)
0
(17 603)
(188 552)
(244 716)
(281 890)
(277 468)
(33 512)
25 983
43 571
43 196
254 072
251 611
256 800
226 866
(218 463)
(53 746)
(60 864)
(20 611)
131 671
(36 468)
37 452
45 527
7 993
101 234
29 748
35 402
(27 954)
(22 852)
(24 858)
(71 135)
(174 200)
(170 681)
(160 783)
(140 306)
(23 241)
(22 641)
(44 020)
(16 317)
(61 433)
(65 547)
(51 133)
(58 009)
(112 885)
(114 128)
(116 910)
(117 822)
(282 323)
(1 095 878)
(286 335)
(291 616)
(36 085)
(38 727)
(33 463)
(33 929)
Operating Income
657
N/A
227 073
+34 462%
24 917
-89%
263 733
+958%
23 405
-91%
30 390
+30%
16 807
-45%
33 563
+100%
44 984
+34%
38 572
-14%
45 593
+18%
44 540
-2%
70 551
+58%
84 877
+20%
107 570
+27%
135 335
+26%
165 694
+22%
197 063
+19%
185 683
-6%
235 003
+27%
227 786
-3%
207 519
-9%
224 983
+8%
214 084
-5%
177 226
-17%
181 427
+2%
188 533
+4%
167 199
-11%
257 431
+54%
306 813
+19%
340 355
+11%
314 340
-8%
232 850
-26%
187 207
-20%
226 575
+21%
160 768
-29%
596 533
+271%
1 046 573
+75%
1 447 299
+38%
1 454 592
+1%
1 135 248
-22%
715 149
-37%
261 219
-63%
309 641
+19%
435 986
+41%
337 386
-23%
278 110
-18%
357 770
+29%
(123 073)
N/A
30 214
N/A
23 563
-22%
(93 100)
N/A
129 585
N/A
63 587
-51%
107 149
+69%
114 574
+7%
(2 369)
N/A
66 127
N/A
(13 920)
N/A
(18 292)
-31%
(121 717)
-565%
(166 240)
-37%
(180 097)
-8%
(198 249)
-10%
(348 828)
-76%
(351 997)
-1%
(356 074)
-1%
(379 769)
-7%
(212 394)
+44%
(188 422)
+11%
(197 870)
-5%
(164 877)
+17%
(158 711)
+4%
(139 994)
+12%
(89 194)
+36%
(79 235)
+11%
(89 677)
-13%
(37 391)
+58%
(30 566)
+18%
(10 622)
+65%
(175 830)
-1 555%
(1 040 248)
-492%
(257 943)
+75%
(257 689)
+0%
30 481
N/A
1 195
-96%
84 195
+6 946%
104 786
+24%
Pre-Tax Income
Interest Income Expense
74 998
4 461
(14 306)
(15 232)
(16 709)
(17 795)
(11 408)
(10 987)
(10 489)
(9 325)
(1 707)
(321)
578
(598)
4 597
37 399
62 233
56 134
72 882
31 270
133 116
143 845
112 005
107 072
32 552
31 175
(3 270)
(38 950)
(32 206)
(62 364)
(53 399)
56 509
(101 178)
(60 559)
(41 143)
(30 565)
(837 291)
(925 381)
(981 603)
(1 424 163)
(894 894)
(731 283)
(701 191)
(167 826)
(599 721)
(634 880)
(645 784)
(751 810)
(623 609)
(591 720)
(572 435)
(564 806)
(664 436)
(691 984)
(687 574)
(687 718)
(311 716)
(292 404)
(356 038)
(331 691)
(188 210)
(309 117)
(267 872)
(376 960)
(314 618)
(169 441)
(274 310)
(118 434)
(116 442)
(220 056)
(105 728)
(172 796)
(110 861)
(133 386)
(113 910)
(64 426)
(13 102)
(61 868)
(96 079)
(103 818)
(129 925)
(55 085)
8 756
(101 371)
(122 983)
(123 186)
(200 202)
(110 065)
Non-Reccuring Items
222 389
0
234 251
0
23 885
23 885
12 023
12 023
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
2 518
(490 844)
(491 474)
(491 372)
152 375
(276 111)
(276 748)
(276 850)
(923 115)
700 491
700 419
700 419
689 525
(10 547)
(10 547)
0
347
(10 117)
0
0
0
3 674
3 035 691
3 075 675
3 141 344
3 046 991
14 962
(25 004)
(197 910)
(148 698)
(125 283)
(125 176)
(17 980)
3 586
(19 817)
(19 941)
(19 901)
443
493
492
493
(682 230)
(682 280)
(679 328)
(679 457)
(811 485)
0
(813 541)
(813 263)
(3 433)
(3 307)
(1 441)
0
Gain/Loss on Disposition of Assets
0
0
0
0
14 222
0
23 212
23 054
18 255
18 255
9 468
0
11 613
0
0
0
(442)
0
(63)
(442)
460
0
0
0
(6 789)
0
0
(6 579)
(392)
0
0
(573)
67
58
79
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
(9 633)
59 884
82 515
80 703
3 433
18 786
76 042
82 483
73 071
71 408
(1 057)
3 226
(3 395)
8 306
14 442
9 404
7 510
9 726
7 689
20 438
(3 036)
(3 536)
(7 406)
347
180
(7 151)
28 808
35 304
823
3 629
25 880
(55 257)
(24 337)
(48 416)
(129 373)
(164 297)
0
(35 493)
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
(1 139)
(1 140)
Pre-Tax Income
288 411
N/A
291 417
+1%
327 377
+12%
329 204
+1%
48 237
-85%
55 266
+15%
116 676
+111%
140 137
+20%
125 820
-10%
118 911
-5%
52 297
-56%
47 445
-9%
79 346
+67%
92 585
+17%
126 609
+37%
182 138
+44%
234 995
+29%
262 923
+12%
266 189
+1%
286 268
+8%
358 326
+25%
347 828
-3%
329 582
-5%
321 503
-2%
203 169
-37%
205 451
+1%
214 071
+4%
156 974
-27%
225 655
+44%
248 078
+10%
312 836
+26%
315 020
+1%
107 401
-66%
78 292
-27%
56 139
-28%
(31 576)
N/A
(731 602)
-2 217%
(405 775)
+45%
(25 676)
+94%
182 804
N/A
(35 757)
N/A
(292 882)
-719%
(716 822)
-145%
(781 300)
-9%
536 756
N/A
402 925
-25%
332 745
-17%
295 485
-11%
(757 228)
N/A
(572 053)
+24%
(548 872)
+4%
(657 559)
-20%
(544 968)
+17%
(628 397)
-15%
(580 425)
+8%
(573 144)
+1%
(310 412)
+46%
2 809 414
N/A
2 705 717
-4%
2 791 362
+3%
2 737 064
-2%
(460 395)
N/A
(472 973)
-3%
(773 119)
-63%
(812 145)
-5%
(646 722)
+20%
(755 560)
-17%
(516 183)
+32%
(325 250)
+37%
(428 295)
-32%
(323 540)
+24%
(357 574)
-11%
(269 129)
+25%
(272 887)
-1%
(202 612)
+26%
(143 168)
+29%
(785 009)
-448%
(781 539)
+0%
(805 973)
-3%
(793 897)
+1%
(1 117 240)
-41%
(1 095 333)
+2%
(1 062 728)
+3%
(1 172 323)
-10%
(95 935)
+92%
(125 298)
-31%
(118 587)
+5%
(6 419)
+95%
Net Income
Tax Provision
(86 780)
(87 564)
(95 692)
(95 782)
(3 943)
(3 211)
(7 241)
(29 946)
(24 678)
(23 786)
(18 215)
3 658
(8 978)
(10 304)
(22 664)
(53 007)
(110 142)
(121 240)
(117 756)
(119 058)
(81 844)
(77 880)
(69 113)
(40 225)
(42 192)
(38 362)
(39 472)
(28 731)
(15 269)
(20 417)
7 741
(18 987)
(32 651)
(45 395)
(90 742)
(80 021)
(159 147)
(187 434)
(232 939)
(327 382)
(165 925)
(142 372)
(92 488)
67
(76 262)
(59 038)
(51 168)
(43 430)
(10 657)
(53 747)
(64 058)
(66 925)
(18 007)
(36 074)
(21 302)
(17 522)
(9 439)
(9 308)
(5 478)
(3 399)
(2 358)
(2 181)
(2 668)
(2 800)
(4 427)
(5 662)
(9 618)
(11 329)
(1 108)
(665)
1 495
1 762
(4 400)
(5 674)
(4 664)
(2 630)
(4 610)
(3 845)
(4 511)
(6 581)
(5 317)
(5 923)
(5 831)
(12 084)
(6 013)
(5 328)
(5 883)
(755)
Income from Continuing Operations
201 632
203 853
231 684
233 421
44 294
52 054
109 435
110 190
101 142
95 124
34 081
51 103
70 368
82 280
103 944
129 130
124 853
141 682
148 432
167 209
276 482
269 948
260 470
281 278
160 977
167 089
174 598
128 243
210 386
227 662
320 578
296 033
74 750
32 896
(34 604)
(111 597)
(890 750)
(593 209)
(258 615)
(144 578)
(201 682)
(435 254)
(809 310)
(781 233)
460 494
343 887
281 577
252 056
(767 885)
(625 799)
(612 929)
(724 483)
(562 975)
(664 470)
(601 725)
(590 664)
(319 851)
2 800 107
2 700 238
2 787 961
2 734 705
(462 578)
(475 641)
(775 919)
(816 571)
(652 383)
(765 177)
(527 512)
(326 358)
(428 960)
(322 045)
(355 812)
(273 529)
(278 561)
(207 276)
(145 798)
(789 619)
(785 384)
(810 484)
(800 478)
(1 122 557)
(1 101 256)
(1 068 559)
(1 184 407)
(101 948)
(130 626)
(124 470)
(7 174)
Income to Minority Interest
(2)
(2)
(6 125)
(6 737)
(4 521)
(4 536)
(2 975)
(3 531)
(8 587)
(8 912)
(2 520)
(4 473)
(2 760)
(2 921)
(5 754)
(4 240)
(4 209)
(4 838)
(3 617)
(1 960)
(4 379)
(1 650)
(3 648)
(24 654)
(28 722)
(33 112)
(36 249)
(5 137)
(31 681)
(61 662)
(78 737)
(98 476)
(93 906)
(23 375)
7 434
55 671
(100 028)
(128 242)
(142 524)
(181 114)
1 173
(9 820)
(6 420)
(7 530)
(333)
637
1 822
2 916
(2 104)
(660)
(1 281)
(1 082)
(836)
(895)
(1 371)
1 181
(1 729)
(846)
13 386
15 978
24 917
33 869
32 509
59 554
103 407
111 136
113 629
89 793
85 719
76 898
77 371
81 127
71 619
76 547
69 706
67 505
544 310
539 670
552 769
550 183
43 365
44 943
32 563
24 938
33 420
21 704
30 852
12 520
Equity Earnings Affiliates
0
0
0
0
(3 153)
0
0
0
0
0
0
0
0
0
0
(1 534)
(322)
0
(325)
(392)
(4)
0
0
(23 052)
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
Net Income (Common)
201 629
N/A
203 851
+1%
225 559
+11%
226 684
+0%
36 620
-84%
44 365
+21%
103 307
+133%
103 506
+0%
92 555
-11%
86 211
-7%
31 560
-63%
46 629
+48%
67 609
+45%
79 361
+17%
98 192
+24%
123 358
+26%
134 185
+9%
150 385
+12%
158 352
+5%
178 720
+13%
272 100
+52%
268 295
-1%
256 823
-4%
233 572
-9%
132 256
-43%
133 977
+1%
138 348
+3%
147 758
+7%
178 705
+21%
165 999
-7%
241 842
+46%
197 558
-18%
(19 156)
N/A
(84 345)
-340%
(179 877)
-113%
(281 407)
-56%
(1 202 115)
-327%
(838 921)
+30%
(459 769)
+45%
(311 548)
+32%
(231 077)
+26%
(475 863)
-106%
(827 463)
-74%
(786 449)
+5%
471 942
N/A
356 304
-25%
276 124
-23%
233 650
-15%
(726 271)
N/A
(582 741)
+20%
(570 494)
+2%
(681 849)
-20%
(548 101)
+20%
(649 656)
-19%
(587 386)
+10%
(573 773)
+2%
(268 205)
+53%
2 850 036
N/A
2 764 350
-3%
2 853 373
+3%
2 751 643
-4%
(435 489)
N/A
(450 715)
-3%
(722 308)
-60%
(715 446)
+1%
(542 129)
+24%
(651 578)
-20%
(438 096)
+33%
(240 639)
+45%
(352 062)
-46%
(244 673)
+31%
(274 685)
-12%
(201 910)
+26%
(202 014)
0%
(137 570)
+32%
(78 293)
+43%
(245 309)
-213%
(245 714)
0%
(257 715)
-5%
(250 295)
+3%
(1 079 192)
-331%
(1 056 313)
+2%
(1 035 996)
+2%
(1 159 469)
-12%
(68 528)
+94%
(108 922)
-59%
(93 618)
+14%
5 346
N/A
EPS (Diluted)
118.81
N/A
120.12
+1%
132.91
+11%
132.1
-1%
21.57
-84%
26.14
+21%
60.87
+133%
60.99
+0%
54.53
-11%
12.69
-77%
4.64
-63%
6.79
+46%
9.96
+47%
11.68
+17%
7.28
-38%
5.03
-31%
8.42
+67%
10.31
+22%
10.86
+5%
5.47
-50%
13.32
+144%
13.15
-1%
11.3
-14%
8.91
-21%
6.64
-25%
6.72
+1%
6.91
+3%
2.95
-57%
5.62
+91%
4.15
-26%
6.05
+46%
4.94
-18%
-0.48
N/A
-2
-317%
-3.99
-100%
-6.46
-62%
-27.81
-330%
-19.4
+30%
-10.49
+46%
-7.15
+32%
-5.3
+26%
-10.93
-106%
-19.01
-74%
-18.07
+5%
10.84
N/A
8.18
-25%
6.34
-22%
5.36
-15%
-16.68
N/A
-13.38
+20%
-13.1
+2%
-15.66
-20%
-12.59
+20%
-14.92
-19%
-13.49
+10%
-13.18
+2%
-6.16
+53%
65.48
N/A
63.51
-3%
65.56
+3%
63.22
-4%
-10
N/A
-14.19
-42%
-16.59
-17%
-16.43
+1%
-12.45
+24%
-14.97
-20%
-10.06
+33%
-5.53
+45%
-8.09
-46%
-5.62
+31%
-6.31
-12%
-4.64
+26%
-4.64
N/A
-3.16
+32%
-1.8
+43%
-5.64
-213%
-5.65
0%
-5.92
-5%
-5.75
+3%
-24.8
-331%
-24.27
+2%
-23.8
+2%
-26.64
-12%
-1.57
+94%
-2.5
-59%
-2.15
+14%
0.12
N/A

See Also

Summary
ELTY intrinsic value, competitors valuation, and company profile.
DCF Valuation
ELTY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ELTY stock valuation using valuation multiples.
Wall Street Estimates
ELTY 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
ELTY 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 307,400+ 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.