First Time Loading...

Smartfren Telecom Tbk PT
IDX:FREN

Watchlist Manager
Smartfren Telecom Tbk PT Logo
Smartfren Telecom Tbk PT
IDX:FREN
Watchlist
Price: 50 IDR
Updated: May 10, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

11.7T
+1%
Revenue
Growth Rates:
1 Year
+4%
3 Years
+24%
5 Years
+112%
7 Years
+220%
10 Years
+380%
543.7B
+8%
Operating Income
Growth Rates:
1 Year
-13%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
-108.9B
+91%
Net Income
Growth Rates:
1 Year
-
3 Years
+93%
5 Years
+97%
7 Years
+94%
10 Years
+96%

Earnings Waterfall
Smartfren Telecom Tbk PT

Revenue
11.7T IDR
Cost of Revenue
-3.5T IDR
Gross Profit
8.1T IDR
Operating Expenses
-7.6T IDR
Operating Income
543.7B IDR
Other Expenses
-652.6B IDR
Net Income
-108.9B IDR

Income Statement
Smartfren Telecom Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
Revenue
Revenue
2 428 858
N/A
2 594 770
+7%
2 730 131
+5%
2 867 168
+5%
2 954 410
+3%
2 979 845
+1%
3 041 141
+2%
3 037 433
0%
3 025 755
0%
3 029 329
+0%
3 089 214
+2%
3 343 805
+8%
3 637 386
+9%
3 907 316
+7%
4 196 853
+7%
4 364 059
+4%
4 668 496
+7%
4 852 275
+4%
5 069 544
+4%
5 299 354
+5%
5 490 311
+4%
5 695 263
+4%
5 977 841
+5%
6 518 630
+9%
6 987 805
+7%
7 573 099
+8%
8 259 930
+9%
8 855 690
+7%
9 407 883
+6%
9 818 355
+4%
10 055 641
+2%
10 203 927
+1%
10 456 829
+2%
10 729 347
+3%
10 959 649
+2%
11 101 724
+1%
11 202 579
+1%
11 298 209
+1%
11 311 072
+0%
11 545 222
+2%
11 655 708
+1%
Gross Profit
Cost of Revenue
(1 704 801)
(1 788 343)
(1 827 280)
(1 850 244)
(1 894 591)
(1 893 027)
(1 905 586)
(1 897 174)
(1 925 389)
(1 764 339)
(1 618 296)
(1 522 940)
(1 531 101)
(1 629 924)
(1 687 844)
(1 740 970)
(1 687 611)
(1 704 161)
(1 746 209)
(1 757 258)
(1 771 344)
(1 806 030)
(1 876 071)
(1 967 889)
(2 048 206)
(2 184 410)
(2 301 483)
(2 466 872)
(2 552 103)
(2 636 233)
(2 709 572)
(2 769 736)
(2 775 780)
(2 878 761)
(2 984 004)
(3 093 135)
(3 340 851)
(3 372 692)
(3 414 239)
(3 455 622)
(3 523 218)
Gross Profit
724 057
N/A
806 427
+11%
902 853
+12%
1 016 925
+13%
1 059 819
+4%
1 086 820
+3%
1 135 557
+4%
1 140 262
+0%
1 100 366
-3%
1 264 992
+15%
1 470 919
+16%
1 820 865
+24%
2 106 284
+16%
2 277 392
+8%
2 509 008
+10%
2 623 087
+5%
2 980 885
+14%
3 148 111
+6%
3 323 333
+6%
3 542 095
+7%
3 718 967
+5%
3 889 234
+5%
4 101 770
+5%
4 550 741
+11%
4 939 598
+9%
5 388 689
+9%
5 958 447
+11%
6 388 818
+7%
6 855 780
+7%
7 182 122
+5%
7 346 069
+2%
7 434 190
+1%
7 681 049
+3%
7 850 586
+2%
7 975 645
+2%
8 008 589
+0%
7 861 727
-2%
7 925 517
+1%
7 896 833
0%
8 089 600
+2%
8 132 490
+1%
Operating Income
Operating Expenses
(2 335 144)
(2 382 124)
(2 246 830)
(2 199 017)
(2 032 472)
(2 034 492)
(2 107 988)
(2 172 486)
(2 430 911)
(2 851 522)
(3 326 258)
(3 899 150)
(4 088 872)
(4 258 327)
(4 374 701)
(4 635 313)
(5 234 083)
(5 440 088)
(5 852 724)
(6 158 929)
(6 365 501)
(6 344 248)
(6 478 710)
(6 844 644)
(7 241 887)
(7 409 047)
(7 850 298)
(7 983 878)
(7 640 455)
(7 615 036)
(7 342 932)
(7 159 910)
(7 433 860)
(7 386 439)
(7 343 532)
(7 329 973)
(7 238 605)
(7 314 759)
(7 432 255)
(7 583 844)
(7 588 788)
Selling, General & Administrative
(853 546)
(880 942)
(867 239)
(864 215)
(837 654)
(795 333)
(827 173)
(847 861)
(891 063)
(1 104 989)
(1 361 233)
(1 694 209)
(1 909 334)
(2 090 691)
(2 147 294)
(2 175 292)
(2 317 946)
(2 341 178)
(2 465 038)
(2 504 605)
(2 692 628)
(2 798 365)
(2 971 904)
(3 301 228)
(3 525 473)
(3 583 620)
(3 721 548)
(3 762 968)
(3 769 504)
(3 933 043)
(3 850 415)
(3 732 452)
(3 541 793)
(3 331 031)
(3 159 697)
(2 977 199)
(2 797 987)
(2 801 288)
(2 806 308)
(2 911 958)
(2 937 188)
Depreciation & Amortization
(1 481 597)
(1 501 180)
(1 377 662)
(1 313 168)
(1 194 818)
(1 239 158)
(1 280 815)
(1 324 625)
(1 539 849)
(1 746 533)
(1 965 025)
(2 204 941)
(2 131 910)
(2 167 636)
(2 227 407)
(2 460 021)
(2 916 137)
(3 251 869)
(3 526 409)
(3 627 952)
(3 621 087)
(3 685 607)
(3 652 306)
(3 678 664)
(3 683 182)
(3 791 675)
(4 097 289)
(4 187 068)
(3 833 421)
(3 643 537)
(3 453 877)
(3 394 676)
(3 852 584)
(4 014 035)
(4 142 088)
(4 313 001)
(4 401 421)
(4 471 832)
(4 575 926)
(4 622 639)
(4 602 252)
Other Operating Expenses
0
0
(1 929)
(21 634)
0
0
0
0
0
0
0
0
(47 627)
0
0
0
0
152 959
138 723
(26 372)
(51 785)
139 724
145 501
135 249
(33 232)
(33 751)
(31 460)
(33 842)
(37 530)
(38 455)
(38 641)
(32 782)
(39 484)
(41 373)
(41 746)
(39 773)
(39 197)
(41 640)
(50 021)
(49 247)
(49 348)
Operating Income
(1 611 087)
N/A
(1 575 696)
+2%
(1 343 977)
+15%
(1 182 091)
+12%
(972 653)
+18%
(947 673)
+3%
(972 433)
-3%
(1 032 226)
-6%
(1 330 545)
-29%
(1 586 531)
-19%
(1 855 339)
-17%
(2 078 285)
-12%
(1 982 587)
+5%
(1 980 935)
+0%
(1 865 692)
+6%
(2 012 224)
-8%
(2 253 199)
-12%
(2 291 974)
-2%
(2 529 390)
-10%
(2 616 833)
-3%
(2 646 534)
-1%
(2 455 015)
+7%
(2 376 940)
+3%
(2 293 903)
+3%
(2 302 289)
0%
(2 020 358)
+12%
(1 891 851)
+6%
(1 595 060)
+16%
(784 675)
+51%
(432 914)
+45%
3 136
N/A
274 280
+8 645%
247 189
-10%
464 147
+88%
632 113
+36%
678 616
+7%
623 122
-8%
610 758
-2%
464 578
-24%
505 756
+9%
543 702
+8%
Pre-Tax Income
Interest Income Expense
(1 157 286)
(730 101)
(1 068 255)
(858 498)
(427 360)
(1 169 364)
(834 223)
(1 123 746)
(612 617)
(77 032)
(27 457)
383 067
(437 065)
(640 236)
(738 976)
(1 004 277)
(676 794)
(862 843)
(1 035 875)
(1 255 301)
(869 609)
(527 799)
(323 229)
150 695
(66 971)
(1 680 516)
(560 879)
(865 884)
(797 458)
315 727
(811 067)
(523 168)
(847 052)
(667 536)
(819 697)
726 318
437 916
289 638
384 416
(1 515 721)
(1 162 377)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
159 240
0
0
159 240
189 588
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
(1 571)
(3 265)
(3 112)
2 341
(1 570)
5 281
5 155
4 236
4 650
8 550
7 237
11 131
12 963
10 645
16 237
17 771
18 148
21 954
18 530
12 123
0
3 105
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
162 384
Total Other Income
61 883
(1 410)
(50 400)
(81 125)
(8 270)
1 022
30 944
62 167
(69 494)
(24 050)
(67 117)
(248)
(67 784)
(27 377)
(15 800)
(325 085)
(25 038)
(20 467)
30 368
218 808
40 718
(33 145)
15 322
3 822
30 042
34 378
(53 909)
39 515
(15 228)
776
54 378
33 201
33 579
37 118
32 637
29 968
15 438
23 734
6 809
30 981
541 430
Pre-Tax Income
(2 708 059)
N/A
(2 310 471)
+15%
(2 465 742)
-7%
(2 119 373)
+14%
(1 409 852)
+33%
(2 110 732)
-50%
(1 770 555)
+16%
(2 089 569)
-18%
(2 008 006)
+4%
(1 679 064)
+16%
(1 942 678)
-16%
(1 684 335)
+13%
(2 474 474)
-47%
(2 637 903)
-7%
(2 604 232)
+1%
(3 323 815)
-28%
(2 777 643)
+16%
(3 153 332)
-14%
(3 516 368)
-12%
(3 481 963)
+1%
(3 285 837)
+6%
(3 012 854)
+8%
(2 684 847)
+11%
(2 139 386)
+20%
(2 339 217)
-9%
(3 666 496)
-57%
(2 506 639)
+32%
(2 421 429)
+3%
(1 597 362)
+34%
(116 410)
+93%
(753 553)
-547%
(215 687)
+71%
(566 284)
-163%
(166 271)
+71%
(154 947)
+7%
1 434 902
N/A
1 076 476
-25%
924 130
-14%
855 803
-7%
(978 983)
N/A
85 139
N/A
Net Income
Tax Provision
173 595
131 826
108 402
187 117
27 368
176 531
226 436
308 442
442 596
399 157
525 014
175 448
500 039
175 125
131 265
(188 856)
(245 093)
199 927
10 227
778 224
(266 997)
(279 654)
(290 348)
(548 530)
151 446
126 245
168 851
120 860
73 759
(26 878)
128
2 258
130 959
152 764
226 134
214 479
(12 171)
(264 796)
(389 316)
(199 355)
(194 091)
Income from Continuing Operations
(2 534 462)
(2 178 644)
(2 357 341)
(1 932 257)
(1 382 484)
(1 934 203)
(1 544 121)
(1 781 129)
(1 565 410)
(1 279 909)
(1 417 665)
(1 508 888)
(1 974 434)
(2 462 778)
(2 472 966)
(3 512 670)
(3 022 736)
(2 953 404)
(3 506 140)
(2 703 738)
(3 552 834)
(3 292 507)
(2 975 195)
(2 687 916)
(2 187 772)
(3 540 252)
(2 337 788)
(2 300 569)
(1 523 603)
(143 289)
(753 425)
(213 429)
(435 325)
(13 507)
71 188
1 649 381
1 064 305
659 334
466 487
(1 178 338)
(108 952)
Income to Minority Interest
285
227
242
260
178
251
182
209
179
138
129
85
109
102
115
186
140
164
195
139
214
177
146
115
52
79
44
48
12
(12)
(4)
(15)
(4)
(12)
(10)
(71)
(75)
(68)
(65)
13
26
Net Income (Common)
(2 534 179)
N/A
(2 178 418)
+14%
(2 357 100)
-8%
(1 931 998)
+18%
(1 382 306)
+28%
(1 933 952)
-40%
(1 543 938)
+20%
(1 780 919)
-15%
(1 565 231)
+12%
(1 279 771)
+18%
(1 417 537)
-11%
(1 508 804)
-6%
(1 974 325)
-31%
(2 462 676)
-25%
(2 472 851)
0%
(3 512 484)
-42%
(3 022 596)
+14%
(2 953 239)
+2%
(3 505 945)
-19%
(2 703 598)
+23%
(3 552 620)
-31%
(3 292 331)
+7%
(2 975 049)
+10%
(2 687 800)
+10%
(2 187 720)
+19%
(3 540 173)
-62%
(2 337 744)
+34%
(2 300 521)
+2%
(1 523 591)
+34%
(143 300)
+91%
(753 429)
-426%
(213 443)
+72%
(435 329)
-104%
(13 519)
+97%
71 177
N/A
1 649 310
+2 217%
1 064 229
-35%
659 265
-38%
466 421
-29%
(1 178 325)
N/A
(108 926)
+91%
EPS (Diluted)
-38.62
N/A
-137.34
-256%
-19.5
+86%
-25.69
-32%
-19.43
+24%
-89.73
-362%
-9.22
+90%
-19.51
-112%
-14
+28%
-11.44
+18%
-12.67
-11%
-13.5
-7%
-17.56
-30%
-17.31
+1%
-16.23
+6%
-22.45
-38%
-19.69
+12%
-14.3
+27%
-16.97
-19%
-13.09
+23%
-16.34
-25%
-12.05
+26%
-10.89
+10%
-9.68
+11%
-7.07
+27%
-16.24
-130%
-10.72
+34%
-9.13
+15%
-4.92
+46%
-0.46
+91%
-2.44
-430%
-0.52
+79%
-1.39
-167%
-0.03
+98%
0.24
N/A
5.31
+2 113%
3.35
-37%
1.96
-41%
1.39
-29%
-3.51
N/A
-0.32
+91%

See Also

Summary
FREN intrinsic value, competitors valuation, and company profile.
DCF Valuation
FREN stock valuation using Discount Cash Flow valuation method.
Relative Valuation
FREN stock valuation using valuation multiples.
Wall Street Estimates
FREN 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
FREN 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
Join more than 135,800+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.