Impack Pratama Industri Tbk PT
IDX:IMPC

Watchlist Manager
Impack Pratama Industri Tbk PT Logo
Impack Pratama Industri Tbk PT
IDX:IMPC
Watchlist
Price: 3 980 IDR 1.79% Market Closed
Market Cap: 218.4T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+68%
5Y
+166%
10Y
-
Operating Income
+
3Y
+111%
5Y
+248%
10Y
-
Net Income
+
3Y
+136%
5Y
+351%
10Y
-

Earnings Waterfall
Impack Pratama Industri Tbk PT

Revenue
4.5T IDR
Cost of Revenue
-2.7T IDR
Gross Profit
1.7T IDR
Operating Expenses
-889.9B IDR
Operating Income
856.8B IDR
Other Expenses
-249B IDR
Net Income
607.8B IDR

Income Statement
Impack Pratama Industri Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
0
0
0
19 721
38 962
58 829
76 451
74 513
72 534
71 008
72 273
71 880
72 448
71 923
70 965
70 963
70 574
69 145
66 392
62 682
56 744
52 533
49 813
45 737
44 589
45 193
46 555
46 145
45 331
42 854
64 237
67 830
67 780
83 198
81 104
99 145
0
0
Revenue
1 147 838
N/A
1 094 231
-5%
1 067 971
-2%
1 138 189
+7%
1 135 296
0%
1 140 525
+0%
1 096 118
-4%
1 093 451
0%
1 193 054
+9%
1 241 150
+4%
1 290 634
+4%
1 342 653
+4%
1 395 299
+4%
1 429 520
+2%
1 449 986
+1%
1 481 357
+2%
1 495 760
+1%
1 556 895
+4%
1 587 602
+2%
1 686 782
+6%
1 797 515
+7%
1 937 447
+8%
2 087 267
+8%
2 147 821
+3%
2 227 367
+4%
2 377 989
+7%
2 518 484
+6%
2 672 640
+6%
2 808 699
+5%
2 849 656
+1%
2 849 730
+0%
2 866 410
+1%
3 630 701
+27%
2 860 579
-21%
2 904 597
+2%
3 188 971
+10%
3 877 933
+22%
4 070 951
+5%
4 344 347
+7%
4 486 506
+3%
Gross Profit
Cost of Revenue
(777 016)
(743 026)
(731 567)
(755 934)
(729 268)
(733 061)
(717 241)
(735 899)
(808 527)
(850 645)
(899 693)
(950 568)
(978 652)
(1 000 331)
(997 341)
(995 028)
(1 001 043)
(1 021 581)
(1 038 398)
(1 088 604)
(1 146 329)
(1 228 978)
(1 314 751)
(1 352 893)
(1 430 266)
(1 538 628)
(1 645 694)
(1 765 401)
(1 840 302)
(1 822 388)
(1 787 932)
(1 737 016)
(2 233 685)
(1 680 033)
(1 708 803)
(1 919 490)
(2 353 576)
(2 493 073)
(2 678 456)
(2 739 850)
Gross Profit
370 823
N/A
351 204
-5%
336 404
-4%
382 255
+14%
406 028
+6%
407 464
+0%
378 878
-7%
357 553
-6%
384 527
+8%
390 506
+2%
390 941
+0%
392 085
+0%
416 647
+6%
429 189
+3%
452 645
+5%
486 329
+7%
494 717
+2%
535 314
+8%
549 204
+3%
598 178
+9%
651 186
+9%
708 469
+9%
772 516
+9%
794 928
+3%
797 101
+0%
839 362
+5%
872 790
+4%
907 238
+4%
968 397
+7%
1 027 268
+6%
1 061 798
+3%
1 129 394
+6%
1 397 016
+24%
1 180 546
-15%
1 195 793
+1%
1 269 481
+6%
1 524 358
+20%
1 577 878
+4%
1 665 891
+6%
1 746 656
+5%
Operating Income
Operating Expenses
(166 528)
(166 680)
(170 540)
(172 581)
(187 225)
(190 045)
(189 171)
(190 625)
(195 297)
(198 798)
(216 160)
(219 708)
(224 982)
(232 547)
(251 592)
(271 548)
(288 379)
(289 691)
(350 938)
(351 740)
(411 717)
(465 592)
(434 071)
(470 757)
(485 338)
(497 663)
(507 959)
(500 795)
(526 893)
(520 247)
(502 056)
(495 697)
(754 257)
(532 806)
(546 220)
(616 040)
(741 872)
(795 158)
(852 173)
(889 903)
Selling, General & Administrative
(146 706)
(144 617)
(147 490)
(153 750)
(175 220)
(182 297)
(183 218)
(191 273)
(200 831)
(207 760)
(226 280)
(236 911)
(231 671)
(237 690)
(234 335)
(235 735)
(250 291)
(275 308)
(297 747)
(328 858)
(374 526)
(396 520)
(416 507)
(409 335)
(447 604)
(443 099)
(443 860)
(450 096)
(490 339)
(493 985)
(485 355)
(505 407)
(683 592)
(505 271)
(523 039)
(566 441)
(662 503)
(715 634)
(752 217)
(784 996)
Depreciation & Amortization
(11 383)
(12 842)
(14 226)
(15 846)
(17 397)
(17 862)
(18 143)
(18 547)
(24 692)
(26 663)
(28 560)
(30 232)
(26 882)
(27 380)
(28 567)
(29 785)
(28 843)
(33 362)
(34 843)
(36 609)
(36 998)
(36 953)
(31 823)
(38 617)
(39 946)
(41 964)
(48 213)
(43 365)
(42 721)
(44 003)
(45 012)
(44 628)
(69 411)
(44 712)
(44 913)
(54 695)
(79 916)
(90 944)
(103 517)
(107 767)
Other Operating Expenses
(8 439)
(9 222)
(8 826)
(2 985)
5 392
10 115
12 191
19 195
30 226
35 625
38 680
47 434
33 571
32 523
11 311
(6 028)
(9 245)
18 979
(18 347)
13 726
(193)
(32 119)
14 259
(22 805)
2 212
(12 600)
(15 886)
(7 334)
6 167
17 741
28 311
54 337
(1 255)
17 177
21 732
5 097
547
11 420
3 561
2 860
Operating Income
204 294
N/A
184 523
-10%
165 863
-10%
209 675
+26%
218 803
+4%
217 420
-1%
189 707
-13%
166 927
-12%
189 230
+13%
191 707
+1%
174 780
-9%
172 376
-1%
191 665
+11%
196 642
+3%
201 053
+2%
214 781
+7%
206 338
-4%
245 623
+19%
198 266
-19%
246 438
+24%
239 469
-3%
242 877
+1%
338 445
+39%
324 171
-4%
311 763
-4%
341 699
+10%
364 832
+7%
406 443
+11%
441 504
+9%
507 022
+15%
559 743
+10%
633 696
+13%
642 758
+1%
647 741
+1%
649 573
+0%
653 441
+1%
782 486
+20%
782 720
+0%
813 718
+4%
856 754
+5%
Pre-Tax Income
Interest Income Expense
(42 539)
(41 123)
(40 564)
(41 963)
(45 072)
(55 412)
(64 332)
(72 619)
(76 451)
(74 512)
(72 533)
(71 007)
(72 273)
(71 880)
(72 448)
(71 923)
(70 965)
(70 963)
(70 574)
(69 145)
(62 020)
(55 359)
(47 770)
(42 960)
(50 678)
(43 800)
(43 673)
(54 415)
(28 040)
(44 451)
(56 817)
(55 393)
(44 018)
(41 687)
(15 761)
(18 102)
(57 252)
(58 218)
(78 497)
(62 627)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 222)
0
0
356
3 365
1 610
3 452
3 140
2 480
5 453
5 920
6 529
2 971
3 675
1 827
1 344
Total Other Income
(14 550)
(15 500)
(8 979)
(8 578)
(8 934)
(8 008)
(5 708)
(3 786)
(1 356)
(1 455)
(1 142)
(1 299)
(1 932)
(2 100)
(2 087)
(2 254)
(1 399)
(1 599)
(1 806)
(1 946)
(1 972)
(1 955)
(1 978)
(1 956)
(1 964)
(2 018)
(2 064)
(2 444)
(2 623)
(2 799)
(3 305)
(3 157)
(3 229)
(3 254)
(2 919)
(3 087)
(2 908)
(2 739)
(2 595)
(2 307)
Pre-Tax Income
147 205
N/A
127 900
-13%
116 322
-9%
159 135
+37%
164 796
+4%
153 999
-7%
119 666
-22%
90 520
-24%
111 424
+23%
115 738
+4%
101 103
-13%
100 069
-1%
117 460
+17%
122 662
+4%
126 518
+3%
140 604
+11%
133 973
-5%
173 061
+29%
125 887
-27%
175 348
+39%
175 477
+0%
185 563
+6%
288 696
+56%
279 254
-3%
254 900
-9%
295 882
+16%
319 094
+8%
349 939
+10%
414 206
+18%
461 381
+11%
503 073
+9%
578 286
+15%
597 991
+3%
608 252
+2%
636 812
+5%
638 781
+0%
725 298
+14%
725 439
+0%
734 452
+1%
793 164
+8%
Net Income
Tax Provision
(17 446)
(16 426)
(25 399)
(37 133)
(38 973)
(36 257)
(27 505)
(24 592)
(20 120)
(18 606)
(14 968)
(15 044)
(11 936)
(18 219)
(27 582)
(29 600)
(40 828)
(50 480)
(36 386)
(49 462)
(59 672)
(62 711)
(93 842)
(86 091)
(66 288)
(69 212)
(71 957)
(91 028)
(101 704)
(108 151)
(111 696)
(124 261)
(140 177)
(139 480)
(148 785)
(147 813)
(182 794)
(180 033)
(164 520)
(183 173)
Income from Continuing Operations
129 759
111 473
90 922
122 002
125 823
117 743
92 162
65 929
91 303
97 132
86 134
85 024
105 524
104 442
98 936
111 004
93 145
122 581
89 501
125 886
115 805
122 852
194 854
193 163
188 612
226 669
247 137
258 912
312 502
353 230
391 377
454 024
457 814
468 772
488 027
490 968
542 504
545 406
569 932
609 991
Income to Minority Interest
(52 963)
(28 647)
(20 661)
(23 491)
(23 280)
(21 306)
(13 647)
(1 045)
(4 041)
(7 100)
(831)
(1 467)
(19 083)
(19 615)
(12 574)
(10 356)
10 556
18 413
11 081
8 942
9 255
4 265
4 664
3 153
3 458
3 382
4 386
(932)
(5 087)
(6 802)
(16 423)
(12 056)
(10 022)
(10 459)
(3 403)
(3 589)
(3 117)
(2 113)
(1 892)
(2 220)
Net Income (Common)
76 797
N/A
82 826
+8%
70 261
-15%
98 510
+40%
102 544
+4%
96 435
-6%
78 513
-19%
64 883
-17%
87 262
+34%
90 032
+3%
85 303
-5%
83 557
-2%
86 441
+3%
84 827
-2%
86 362
+2%
100 648
+17%
103 701
+3%
140 993
+36%
100 582
-29%
134 829
+34%
125 061
-7%
127 117
+2%
199 518
+57%
196 317
-2%
192 070
-2%
230 051
+20%
251 523
+9%
257 980
+3%
307 415
+19%
346 427
+13%
374 954
+8%
441 968
+18%
447 792
+1%
458 314
+2%
484 624
+6%
487 379
+1%
539 386
+11%
543 292
+1%
568 039
+5%
607 771
+7%
EPS (Diluted)
15.89
N/A
17.14
+8%
7.65
-55%
20.37
+166%
21.22
+4%
19.94
-6%
16.24
-19%
13.42
-17%
18.05
+35%
18.62
+3%
17.64
-5%
17.28
-2%
17.88
+3%
17.55
-2%
17.87
+2%
20.82
+17%
21.45
+3%
29.17
+36%
20.81
-29%
27.89
+34%
2.35
-92%
26.29
+1 019%
41.27
+57%
40.61
-2%
3.61
-91%
47.6
+1 219%
52.04
+9%
4.85
-91%
5.77
+19%
6.38
+11%
6.9
+8%
21.58
+213%
15.45
-28%
8.44
-45%
8.93
+6%
8.97
+0%
9.94
+11%
10.01
+1%
10.47
+5%
11.19
+7%

See Also

Summary
IMPC intrinsic value, competitors valuation, and company profile.
DCF Valuation
IMPC stock valuation using Discount Cash Flow valuation method.
Relative Valuation
IMPC stock valuation using valuation multiples.
Wall Street Estimates
IMPC 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
IMPC 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 307,700+ 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.