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

Himalaya Energi Perkasa Tbk PT
IDX:HADE

Watchlist Manager
Himalaya Energi Perkasa Tbk PT
IDX:HADE
Watchlist
Price: 24 IDR
Market Cap: Rp50.9B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+7%
5Y
+10%
10Y
-74%
Operating Income
+
3Y
-98%
5Y
+55%
10Y
-
Net Income
+
3Y
-3 240%
5Y
+95%
10Y
-

Earnings Waterfall
Himalaya Energi Perkasa Tbk PT

Income Statement
Himalaya Energi Perkasa 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
10
10
10
10
8
0
0
0
0
0
4 865
0
49
4 891
46
83
925
916
0
866
1 605
1 593
1 922
1 919
773
1 130
1 268
1 685
823
1 275
1 142
762
977
942
713
794
546
549
470
0
351
0
0
404
256
588
873
772
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
Revenue
5 223
N/A
5 250
+1%
4 855
-8%
4 867
+0%
5 489
+13%
6 956
+27%
9 924
+43%
9 516
-4%
13 653
+43%
18 848
+38%
33 650
+79%
46 742
+39%
75 923
+62%
89 271
+18%
102 859
+15%
116 019
+13%
85 652
-26%
68 435
-20%
51 685
-24%
41 543
-20%
38 810
-7%
39 804
+3%
29 489
-26%
17 133
-42%
22 819
+33%
21 855
-4%
22 590
+3%
17 163
-24%
24 981
+46%
25 364
+2%
25 447
+0%
27 410
+8%
21 981
-20%
26 826
+22%
25 096
-6%
25 650
+2%
25 493
-1%
21 372
-16%
34 924
+63%
29 811
-15%
27 720
-7%
35 081
+27%
10 664
-70%
15 833
+48%
14 511
-8%
3 671
-75%
14 148
+285%
5 631
-60%
0
N/A
(2 102)
N/A
(5 364)
-155%
1 082
N/A
1 719
+59%
2 476
+44%
3 191
+29%
3 149
-1%
3 440
+9%
3 459
+1%
3 543
+2%
3 592
+1%
3 608
+0%
3 696
+2%
3 705
+0%
3 747
+1%
3 714
-1%
3 725
+0%
3 776
+1%
3 785
+0%
3 818
+1%
3 806
0%
3 842
+1%
3 875
+1%
3 919
+1%
3 986
+2%
4 000
+0%
4 009
+0%
4 019
+0%
3 992
-1%
3 969
-1%
3 943
-1%
3 961
+0%
4 002
+1%
4 020
+0%
4 129
+3%
Gross Profit
Cost of Revenue
(595)
(730)
(724)
(1 385)
(1 680)
(1 973)
(3 679)
(3 696)
(4 928)
(7 923)
(12 416)
(16 705)
(26 247)
(28 583)
(29 507)
(27 481)
(18 936)
(14 026)
(6 847)
(4 227)
(998)
(818)
(1 896)
(2 000)
(2 014)
(2 400)
(2 041)
(2 232)
(2 865)
(3 230)
(3 922)
(4 491)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 081)
(632)
(1 538)
(2 239)
(2 891)
(2 913)
(2 764)
(2 776)
(2 837)
(3 001)
(3 238)
(3 340)
(3 162)
(3 096)
(2 975)
(2 913)
(3 087)
(3 086)
(3 112)
(3 119)
(3 031)
(3 083)
(3 114)
(3 135)
(3 319)
(3 477)
(3 376)
(3 424)
(3 443)
(3 621)
(3 603)
(3 567)
Gross Profit
4 628
N/A
4 521
-2%
4 131
-9%
3 483
-16%
3 809
+9%
4 985
+31%
6 248
+25%
5 822
-7%
8 726
+50%
10 925
+25%
21 232
+94%
30 034
+41%
49 676
+65%
60 685
+22%
73 349
+21%
88 535
+21%
66 716
-25%
54 407
-18%
44 838
-18%
37 317
-17%
37 812
+1%
37 860
+0%
26 465
-30%
14 005
-47%
20 805
+49%
19 454
-6%
20 549
+6%
14 930
-27%
22 116
+48%
22 133
+0%
21 524
-3%
22 919
+6%
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
638
N/A
195
-69%
109
-44%
273
+150%
549
+101%
546
-1%
779
+43%
817
+5%
771
-6%
695
-10%
466
-33%
408
-13%
552
+35%
629
+14%
801
+27%
872
+9%
731
-16%
719
-2%
730
+1%
756
+4%
888
+17%
903
+2%
887
-2%
875
-1%
700
-20%
516
-26%
593
+15%
519
-13%
518
0%
381
-27%
417
+10%
562
+35%
Operating Income
Operating Expenses
(3 750)
(3 790)
(3 803)
(3 526)
(3 770)
(3 768)
(3 786)
(4 118)
(4 837)
(5 525)
(6 769)
(8 007)
(10 626)
(12 978)
(18 064)
(30 185)
(223 871)
(223 324)
(231 235)
(230 976)
(58 616)
(56 738)
(44 281)
(39 888)
(18 566)
(18 758)
(19 123)
(12 534)
(14 216)
(14 344)
(13 924)
(14 271)
(16 285)
(17 397)
(17 134)
(18 187)
(19 980)
(19 281)
(18 884)
(16 419)
(14 290)
(13 315)
(14 008)
(14 062)
(19 578)
(21 123)
(21 937)
(51 836)
(48 318)
(44 462)
(39 742)
(31 877)
(28 855)
(30 282)
(30 530)
(5 134)
3 168
3 422
3 369
3 243
(1 884)
(1 861)
(1 746)
(2 011)
(2 008)
(1 881)
(1 801)
(1 352)
(1 162)
(1 140)
(1 138)
(1 123)
(1 209)
(1 239)
(1 452)
(1 522)
(1 367)
(1 410)
(1 215)
(1 244)
(1 201)
(1 313)
(1 321)
(1 287)
Selling, General & Administrative
(3 740)
(3 789)
(3 802)
(3 526)
(3 757)
(3 755)
(3 773)
(4 105)
(4 837)
(5 525)
(6 767)
(8 005)
(9 740)
(11 915)
(15 049)
(26 075)
(223 871)
(223 500)
(233 365)
(234 191)
(58 605)
(65 995)
(53 537)
(49 145)
(18 524)
(18 734)
(19 092)
(12 507)
(14 188)
(14 300)
(13 887)
(14 231)
(14 651)
(16 336)
(16 981)
(19 022)
(18 072)
(17 262)
(16 857)
(14 414)
(12 309)
(11 376)
(12 113)
(12 065)
(14 632)
(15 515)
(16 275)
(48 015)
(2 326)
(588)
3 596
12 899
(28 853)
(29 198)
(29 446)
(4 209)
(1 828)
(1 577)
(1 630)
(1 757)
(1 882)
(1 860)
(1 744)
(2 009)
(2 006)
(1 878)
(1 797)
(1 348)
(1 158)
(1 137)
(1 135)
(1 121)
(1 207)
(1 237)
(1 449)
(1 520)
(1 365)
(1 407)
(1 213)
(1 242)
(1 200)
(1 312)
(1 321)
(1 287)
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
0
0
0
(659)
(771)
(863)
(959)
(408)
(444)
(494)
(536)
(563)
(555)
(550)
(548)
(498)
(428)
(389)
0
0
0
0
(90)
(0)
(90)
(90)
(0)
(1)
(1)
(1)
(1)
(1)
(1)
(1)
(2)
(2)
(3)
(3)
(3)
(3)
(3)
(3)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(2)
(1)
(1)
0
0
Other Operating Expenses
(10)
0
0
0
(13)
(13)
(13)
(13)
0
0
(2)
(2)
(885)
(1 063)
(3 014)
(4 109)
(1)
176
2 129
3 215
(11)
9 258
9 258
9 258
(42)
(23)
(30)
(26)
(28)
(43)
(37)
(40)
(975)
(290)
710
1 794
(1 500)
(1 575)
(1 534)
(1 470)
(1 417)
(1 385)
(1 345)
(1 449)
(4 448)
(5 179)
(5 272)
(3 821)
(45 992)
(43 874)
(43 338)
(44 686)
(2)
(994)
(994)
(924)
4 997
4 999
5 000
5 001
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
878
N/A
730
-17%
327
-55%
(46)
N/A
39
N/A
1 216
+3 018%
2 461
+102%
1 705
-31%
3 888
+128%
5 402
+39%
14 466
+168%
22 030
+52%
39 051
+77%
47 710
+22%
55 288
+16%
58 352
+6%
(157 156)
N/A
(168 917)
-7%
(186 399)
-10%
(193 661)
-4%
(20 804)
+89%
(17 752)
+15%
(16 688)
+6%
(24 755)
-48%
2 239
N/A
697
-69%
1 426
+105%
2 397
+68%
7 900
+230%
7 790
-1%
7 601
-2%
8 648
+14%
5 695
-34%
9 430
+66%
7 963
-16%
7 464
-6%
5 513
-26%
2 091
-62%
16 040
+667%
13 392
-17%
13 430
+0%
21 766
+62%
(3 343)
N/A
1 772
N/A
(5 067)
N/A
(17 451)
-244%
(7 788)
+55%
(46 204)
-493%
(48 318)
-5%
(46 563)
+4%
(45 106)
+3%
(30 795)
+32%
(28 217)
+8%
(28 438)
-1%
(28 878)
-2%
(4 225)
+85%
3 717
N/A
3 967
+7%
4 148
+5%
4 060
-2%
(1 113)
N/A
(1 166)
-5%
(1 279)
-10%
(1 603)
-25%
(1 457)
+9%
(1 252)
+14%
(1 000)
+20%
(480)
+52%
(430)
+10%
(421)
+2%
(408)
+3%
(367)
+10%
(321)
+12%
(336)
-5%
(565)
-68%
(648)
-15%
(667)
-3%
(894)
-34%
(622)
+30%
(726)
-17%
(683)
+6%
(932)
-36%
(904)
+3%
(725)
+20%
Pre-Tax Income
Interest Income Expense
841
1 052
951
1 056
1 133
1 337
1 595
1 589
642
1 158
(4 182)
(4 353)
(3 280)
(7 855)
(3 247)
(3 159)
(275)
(444)
(338)
(4 688)
(1 014)
(877)
(767)
3 410
59
(296)
(619)
(1 075)
(182)
(800)
(706)
(249)
(652)
(530)
(301)
(375)
(126)
(208)
(59)
(86)
140
403
632
1 689
2 078
2 341
2 050
(192)
6
(403)
(447)
736
(1)
(26)
(47)
(70)
0
23
46
68
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 356)
(2 356)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
59
0
0
(1)
54
56
56
63
(8)
(153)
(263)
(270)
(275)
(334)
(206)
(205)
(340)
(137)
(155)
(79)
86
151
151
75
67
2
5
353
353
354
351
3
0
0
20
25
25
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
363
524
412
475
706
667
639
947
3 754
3 288
3 961
8 500
116
3 698
4 027
(1 621)
(3 225)
(3 026)
(2 540)
(2 290)
42 447
44 355
43 940
45 580
3 528
2 535
1 371
4 475
1 129
1 713
1 840
(2 486)
1 204
826
768
711
3 647
3 648
(10 704)
(10 499)
(14 065)
(13 710)
1 645
1 305
1 339
1 479
1 015
2 526
2 032
1 618
976
2 608
2 925
2 924
2 923
(72)
0
1
(2)
(2)
(54 124)
(54 122)
(54 121)
(54 120)
(852)
(852)
(853)
(852)
9
10
9
19
123
122
122
111
6
5
4
5
5
5
(87)
(89)
Pre-Tax Income
2 083
N/A
2 307
+11%
1 691
-27%
1 486
-12%
1 878
+26%
3 220
+71%
4 695
+46%
4 241
-10%
8 344
+97%
9 848
+18%
14 245
+45%
26 176
+84%
35 941
+37%
43 608
+21%
56 123
+29%
53 635
-4%
(160 664)
N/A
(172 539)
-7%
(189 538)
-10%
(200 908)
-6%
20 354
N/A
25 393
+25%
26 279
+3%
24 031
-9%
5 485
-77%
2 799
-49%
2 024
-28%
5 717
+182%
8 932
+56%
8 854
-1%
8 884
+0%
5 987
-33%
6 314
+5%
9 727
+54%
8 434
-13%
8 153
-3%
9 387
+15%
5 885
-37%
5 629
-4%
2 809
-50%
(493)
N/A
8 458
N/A
(1 048)
N/A
4 789
N/A
(1 625)
N/A
(13 631)
-739%
(4 723)
+65%
(43 870)
-829%
(46 280)
-5%
(45 349)
+2%
(44 577)
+2%
(27 451)
+38%
(25 294)
+8%
(25 542)
-1%
(26 002)
-2%
(4 367)
+83%
3 717
N/A
3 989
+7%
4 192
+5%
4 125
-2%
(55 237)
N/A
(55 287)
0%
(55 400)
0%
(55 723)
-1%
(2 309)
+96%
(2 104)
+9%
(1 852)
+12%
(1 332)
+28%
(421)
+68%
(411)
+2%
(398)
+3%
(348)
+13%
(198)
+43%
(213)
-8%
(443)
-107%
(536)
-21%
(661)
-23%
(889)
-34%
(618)
+30%
(721)
-17%
(678)
+6%
(928)
-37%
(3 347)
-261%
(3 170)
+5%
Net Income
Tax Provision
(78)
55
80
181
(223)
(528)
(919)
(564)
(1 200)
(847)
(4 125)
(454)
(3 228)
(3 228)
509
(3 228)
42 449
42 449
42 449
42 449
(11 959)
(11 959)
(13 026)
(13 565)
(1 413)
(1 593)
(1 210)
(521)
(2 326)
(2 356)
(1 920)
(1 756)
(354)
(370)
(366)
(814)
(1 900)
(1 779)
(1 573)
(1 553)
(1 602)
(1 855)
(1 882)
(1 637)
(280)
78
143
12
(23 722)
(23 722)
(23 722)
(27 722)
(4 025)
(4 026)
(4 030)
(32)
(9)
(11)
(9)
(10)
(10)
(10)
(10)
(10)
(133)
(130)
(128)
(125)
109
0
0
0
(84)
0
(74)
(70)
(16)
(16)
(26)
0
(3)
(3)
0
0
Income from Continuing Operations
2 005
2 361
1 769
1 666
1 655
2 690
3 775
3 676
7 144
9 001
10 120
25 722
32 713
40 380
56 632
50 407
(118 214)
(130 089)
(147 088)
(158 458)
8 395
13 434
13 253
10 466
4 073
1 206
813
5 195
6 607
6 497
6 965
4 232
5 960
9 358
8 069
7 340
7 487
4 106
4 056
1 256
(2 095)
6 603
(2 931)
3 151
(1 906)
(13 554)
(4 581)
(43 859)
(70 002)
(69 071)
(68 299)
(55 173)
(29 319)
(29 568)
(30 031)
(4 399)
3 708
3 979
4 183
4 116
(55 247)
(55 297)
(55 410)
(55 733)
(2 441)
(2 235)
(1 980)
(1 457)
(313)
(302)
(290)
(239)
(282)
(298)
(517)
(606)
(678)
(905)
(644)
(752)
(681)
(930)
(3 350)
(3 173)
Income to Minority Interest
0
0
0
0
0
0
0
0
0
(2)
0
0
0
2
0
0
11
0
11
10
(7)
(7)
(7)
(6)
0
0
0
0
(1)
0
0
0
(1)
(2)
(2)
(2)
(1)
(1)
2
2
0
0
(3)
(3)
(10)
(6)
(3)
(10)
0
(4)
(7)
(113)
57
112
218
328
102
57
(59)
(71)
(18)
(6)
101
288
685
664
618
439
166
156
166
151
116
126
238
268
232
338
212
255
217
325
299
227
Net Income (Common)
2 005
N/A
2 361
+18%
1 769
-25%
1 666
-6%
1 655
-1%
2 691
+63%
3 776
+40%
3 677
-3%
7 144
+94%
8 999
+26%
10 119
+12%
25 721
+154%
32 713
+27%
40 381
+23%
56 632
+40%
50 407
-11%
(118 203)
N/A
(130 078)
-10%
(147 077)
-13%
(158 448)
-8%
8 388
N/A
13 427
+60%
13 246
-1%
10 460
-21%
4 073
-61%
1 205
-70%
812
-33%
5 194
+540%
6 606
+27%
6 497
-2%
6 965
+7%
4 232
-39%
5 959
+41%
9 357
+57%
8 068
-14%
7 339
-9%
7 486
+2%
4 105
-45%
4 058
-1%
1 258
-69%
(2 095)
N/A
6 603
N/A
(2 934)
N/A
3 148
N/A
(1 915)
N/A
(13 560)
-608%
(4 584)
+66%
(43 869)
-857%
(70 002)
-60%
(69 075)
+1%
(68 306)
+1%
(55 287)
+19%
(29 262)
+47%
(29 456)
-1%
(29 813)
-1%
(4 070)
+86%
3 810
N/A
4 036
+6%
4 123
+2%
4 045
-2%
(55 265)
N/A
(55 303)
0%
(55 309)
0%
(55 445)
0%
(1 756)
+97%
(1 570)
+11%
(1 362)
+13%
(1 017)
+25%
(147)
+86%
(146)
+1%
(124)
+15%
(88)
+29%
(166)
-88%
(171)
-3%
(280)
-63%
(338)
-21%
(445)
-32%
(567)
-27%
(432)
+24%
(497)
-15%
(464)
+7%
(605)
-30%
(3 051)
-404%
(2 945)
+3%
EPS (Diluted)
1.37
N/A
1.61
+18%
1.21
-25%
1.14
-6%
1.13
-1%
1.85
+64%
2.59
+40%
2.52
-3%
4.88
+94%
6.14
+26%
6.9
+12%
17.56
+154%
22.34
+27%
19.04
-15%
26.71
+40%
23.77
-11%
-101.02
N/A
-61.35
+39%
-69.37
-13%
-74.73
-8%
7.17
N/A
6.34
-12%
6.25
-1%
4.94
-21%
1.92
-61%
0.57
-70%
0.39
-32%
2.46
+531%
3.12
+27%
3.07
-2%
3.29
+7%
2
-39%
2.81
+41%
4.42
+57%
3.81
-14%
3.46
-9%
3.53
+2%
1.93
-45%
1.91
-1%
0.59
-69%
-0.99
N/A
3.12
N/A
-1.38
N/A
1.49
N/A
-0.9
N/A
-6.4
-611%
-2.17
+66%
-20.7
-854%
-33.02
-60%
-32.58
+1%
-32.22
+1%
-26.08
+19%
-13.8
+47%
-13.9
-1%
-14.06
-1%
-1.92
+86%
1.8
N/A
1.91
+6%
1.95
+2%
1.91
-2%
-26.07
N/A
-26.09
0%
-26.09
N/A
-26.15
0%
-0.83
+97%
-0.74
+11%
-0.64
+14%
-0.48
+25%
-0.07
+85%
-0.07
N/A
-0.06
+14%
-0.04
+33%
-0.08
-100%
-0.08
N/A
-0.13
-63%
-0.16
-23%
-0.21
-31%
-0.27
-29%
-0.2
+26%
-0.23
-15%
-0.22
+4%
-0.29
-32%
-1.44
-397%
-1.39
+3%

See Also

Summary
HADE intrinsic value, competitors valuation, and company profile.
DCF Valuation
HADE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HADE stock valuation using valuation multiples.
Wall Street Estimates
HADE 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
HADE 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 316,400+ 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.