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

Indocement Tunggal Prakarsa Tbk PT
IDX:INTP

Watchlist Manager
Indocement Tunggal Prakarsa Tbk PT Logo
Indocement Tunggal Prakarsa Tbk PT
IDX:INTP
Watchlist
Price: 6 625 IDR -0.75%
Market Cap: Rp23.3T
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+15%
5Y
+23%
10Y
-3%
Operating Income
+
3Y
+28%
5Y
+24%
10Y
-58%
Net Income
+
3Y
+32%
5Y
+13%
10Y
-58%

Earnings Waterfall
Indocement Tunggal Prakarsa Tbk PT

Income Statement
Indocement Tunggal Prakarsa Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2001 Mar-2002 Jun-2002 Sep-2002 Dec-2002 Mar-2003 Jun-2003 Sep-2003 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
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
1 484
2 703
3 751
5 161
4 690
4 361
4 073
3 327
2 804
2 326
1 727
1 218
872
550
590
45 193
53 339
60 934
63 327
24 017
22 086
23 083
29 777
37 150
42 420
45 663
47 880
45 434
43 679
37 712
33 863
29 395
29 948
0
0
Revenue
3 453 411
N/A
3 606 350
+4%
3 693 572
+2%
3 890 955
+5%
3 948 283
+1%
4 053 205
+3%
4 093 767
+1%
4 105 639
+0%
4 157 683
+1%
4 170 459
+0%
4 224 071
+1%
4 388 858
+4%
4 615 507
+5%
4 863 689
+5%
5 119 917
+5%
5 383 202
+5%
5 592 354
+4%
5 819 955
+4%
6 118 582
+5%
6 246 354
+2%
6 325 329
+1%
6 375 991
+1%
6 419 098
+1%
6 812 042
+6%
7 323 644
+8%
7 895 533
+8%
8 655 681
+10%
9 266 591
+7%
9 780 498
+6%
9 914 644
+1%
10 086 805
+2%
9 955 677
-1%
10 576 456
+6%
10 939 744
+3%
11 141 163
+2%
11 260 030
+1%
11 137 805
-1%
11 531 814
+4%
12 108 909
+5%
12 809 391
+6%
13 887 892
+8%
14 792 997
+7%
15 749 248
+6%
16 479 015
+5%
17 290 337
+5%
17 660 373
+2%
18 015 377
+2%
18 267 689
+1%
18 691 286
+2%
18 971 989
+2%
19 272 176
+2%
19 510 137
+1%
19 996 264
+2%
19 824 027
-1%
19 372 476
-2%
18 715 555
-3%
17 798 055
-5%
17 399 241
-2%
16 665 153
-4%
16 258 415
-2%
15 361 894
-6%
14 809 583
-4%
14 163 708
-4%
14 527 940
+3%
14 431 211
-1%
14 494 307
+0%
14 371 901
-1%
14 691 492
+2%
15 190 283
+3%
15 483 531
+2%
15 688 485
+1%
15 765 335
+0%
15 939 348
+1%
15 569 347
-2%
15 131 978
-3%
14 740 993
-3%
14 184 322
-4%
14 259 612
+1%
14 676 022
+3%
14 643 421
0%
14 771 906
+1%
14 891 588
+1%
15 016 042
+1%
15 824 198
+5%
16 328 278
+3%
17 016 228
+4%
17 387 219
+2%
17 595 024
+1%
17 949 756
+2%
17 786 647
-1%
18 104 477
+2%
18 342 739
+1%
18 548 734
+1%
18 441 894
-1%
18 456 812
+0%
18 144 241
-2%
Gross Profit
Cost of Revenue
(2 370 743)
(2 571 193)
(2 638 852)
(2 692 937)
(2 648 367)
(2 685 228)
(2 664 044)
(2 660 765)
(2 761 762)
(2 771 701)
(2 837 948)
(2 983 106)
(3 092 419)
(3 206 675)
(3 343 000)
(3 450 062)
(3 572 455)
(3 749 103)
(3 900 681)
(4 036 566)
(4 177 534)
(4 245 237)
(4 279 747)
(4 432 194)
(4 569 999)
(4 754 380)
(5 154 143)
(5 520 119)
(5 755 935)
(5 741 936)
(5 671 000)
(5 365 571)
(5 468 018)
(5 516 852)
(5 500 141)
(5 594 724)
(5 597 043)
(5 875 855)
(6 340 250)
(6 777 700)
(7 473 669)
(8 042 728)
(8 546 186)
(8 802 802)
(9 020 338)
(9 177 141)
(9 292 544)
(9 556 538)
(10 036 632)
(10 311 993)
(10 632 896)
(10 772 391)
(10 909 595)
(10 778 552)
(10 495 465)
(10 224 439)
(9 888 919)
(9 719 319)
(9 515 174)
(9 374 727)
(9 030 433)
(9 012 761)
(8 825 957)
(9 298 565)
(9 423 490)
(9 663 704)
(9 905 831)
(10 429 819)
(10 821 254)
(10 937 710)
(10 876 435)
(10 597 232)
(10 439 031)
(10 168 184)
(9 894 323)
(9 480 756)
(9 070 770)
(9 110 937)
(9 348 321)
(9 375 115)
(9 645 624)
(9 904 442)
(10 215 052)
(10 847 678)
(11 185 120)
(11 557 593)
(11 580 858)
(11 805 795)
(12 103 031)
(12 035 671)
(12 391 370)
(12 501 593)
(12 487 779)
(12 441 444)
(12 352 349)
(12 121 396)
Gross Profit
1 082 668
N/A
1 035 158
-4%
1 054 721
+2%
1 198 019
+14%
1 299 915
+9%
1 367 976
+5%
1 429 723
+5%
1 444 873
+1%
1 395 922
-3%
1 398 757
+0%
1 386 121
-1%
1 405 751
+1%
1 523 088
+8%
1 657 013
+9%
1 776 916
+7%
1 933 139
+9%
2 019 899
+4%
2 070 853
+3%
2 217 902
+7%
2 209 789
0%
2 147 796
-3%
2 130 753
-1%
2 139 350
+0%
2 379 847
+11%
2 753 645
+16%
3 141 153
+14%
3 501 538
+11%
3 746 472
+7%
4 024 564
+7%
4 172 708
+4%
4 415 805
+6%
4 590 106
+4%
5 108 439
+11%
5 422 892
+6%
5 641 022
+4%
5 665 306
+0%
5 540 762
-2%
5 655 959
+2%
5 768 659
+2%
6 031 691
+5%
6 414 223
+6%
6 750 269
+5%
7 203 062
+7%
7 676 213
+7%
8 269 999
+8%
8 483 232
+3%
8 722 833
+3%
8 711 151
0%
8 654 654
-1%
8 659 996
+0%
8 639 280
0%
8 737 746
+1%
9 086 669
+4%
9 045 475
0%
8 877 011
-2%
8 491 116
-4%
7 909 136
-7%
7 679 922
-3%
7 149 979
-7%
6 883 688
-4%
6 331 461
-8%
5 796 822
-8%
5 337 751
-8%
5 229 375
-2%
5 007 721
-4%
4 830 603
-4%
4 466 070
-8%
4 261 673
-5%
4 369 029
+3%
4 545 821
+4%
4 812 050
+6%
5 168 103
+7%
5 500 317
+6%
5 401 163
-2%
5 237 655
-3%
5 260 237
+0%
5 113 552
-3%
5 148 675
+1%
5 327 701
+3%
5 268 306
-1%
5 126 282
-3%
4 987 146
-3%
4 800 990
-4%
4 976 520
+4%
5 143 158
+3%
5 458 635
+6%
5 806 361
+6%
5 789 229
0%
5 846 725
+1%
5 750 976
-2%
5 713 107
-1%
5 841 146
+2%
6 060 955
+4%
6 000 450
-1%
6 104 463
+2%
6 022 845
-1%
Operating Income
Operating Expenses
(410 602)
(352 046)
(324 948)
(337 740)
(369 972)
(442 408)
(485 366)
(469 182)
(581 545)
(635 019)
(656 374)
(748 815)
(686 852)
(692 295)
(724 816)
(727 129)
(805 944)
(845 283)
(910 068)
(1 019 320)
(1 080 119)
(1 107 093)
(1 099 245)
(1 130 598)
(1 168 831)
(1 189 233)
(1 347 494)
(1 465 482)
(1 564 695)
(1 482 676)
(1 419 355)
(1 332 272)
(1 415 133)
(1 448 734)
(1 470 965)
(1 500 178)
(1 520 732)
(1 506 441)
(1 649 809)
(1 782 351)
(1 987 230)
(2 185 581)
(2 250 785)
(2 301 667)
(592 265)
(2 460 837)
(2 510 752)
(2 553 435)
(2 590 554)
(2 739 740)
(2 800 693)
(2 963 088)
(3 111 676)
(3 010 573)
(3 068 775)
(2 959 071)
(2 852 206)
(2 818 163)
(2 725 729)
(2 728 983)
(2 686 866)
(2 733 091)
(2 766 467)
(2 909 590)
(3 132 876)
(3 218 882)
(3 231 124)
(3 324 646)
(3 294 918)
(3 313 344)
(3 402 469)
(3 412 090)
(3 595 262)
(3 504 768)
(3 471 491)
(3 376 419)
(3 135 200)
(3 161 776)
(3 159 510)
(3 066 462)
(3 056 684)
(3 107 360)
(3 039 748)
(3 153 556)
(2 917 846)
(2 998 049)
(3 086 099)
(3 214 696)
(3 562 400)
(3 593 390)
(3 681 929)
(3 691 507)
(3 668 052)
(3 666 620)
(3 678 711)
(3 689 817)
Selling, General & Administrative
(410 602)
(364 671)
(333 674)
(343 124)
(369 971)
(434 500)
(478 281)
(514 266)
(581 545)
(584 597)
(609 459)
(657 043)
(686 852)
(713 252)
(742 103)
(753 769)
(805 944)
(849 005)
(920 433)
(1 027 120)
(1 080 120)
(1 120 269)
(1 120 185)
(1 148 805)
(1 168 832)
(1 220 131)
(1 371 716)
(1 489 324)
(1 564 695)
(1 517 001)
(1 452 830)
(1 376 008)
(1 415 133)
(1 494 839)
(1 524 456)
(1 546 411)
(1 520 732)
(1 555 140)
(1 691 294)
(1 790 119)
(1 987 230)
(2 176 171)
(2 256 651)
(2 354 450)
(550 884)
(2 469 763)
(2 503 411)
(2 537 961)
(2 585 495)
(2 700 612)
(2 823 568)
(2 955 992)
(3 141 826)
(3 106 280)
(3 073 386)
(2 960 994)
(2 795 396)
(2 726 417)
(2 653 048)
(2 640 086)
(2 644 169)
(2 689 521)
(2 714 279)
(2 880 898)
(3 015 614)
(3 111 970)
(3 138 692)
(3 235 680)
(3 270 193)
(3 296 972)
(3 352 738)
(3 368 923)
(3 430 232)
(3 417 201)
(3 347 406)
(3 258 249)
(2 932 440)
(2 879 871)
(2 895 053)
(2 845 756)
(3 003 660)
(3 036 936)
(2 999 869)
(3 054 283)
(3 084 589)
(3 132 367)
(3 183 917)
(3 278 732)
(3 387 124)
(3 435 239)
(3 515 890)
(3 510 468)
(3 462 359)
(3 426 644)
(3 423 432)
(3 417 390)
Research & Development
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
(6 591)
(1 364)
(3 372)
(5 518)
(7 769)
(7 340)
(6 853)
(7 154)
(7 496)
(8 322)
(7 795)
(7 030)
(6 797)
(6 748)
(7 175)
(7 699)
(6 415)
(6 280)
(5 532)
(3 824)
(4 494)
(3 441)
(3 431)
(2 933)
(3 188)
0
0
(3 623)
(6 735)
0
0
(3 281)
(2 632)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 834)
(5 804)
(8 805)
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
(66 310)
(22 014)
(43 902)
(66 004)
(86 433)
(84 767)
(83 260)
(82 148)
(83 448)
(83 608)
(83 862)
(81 654)
(77 527)
(72 254)
(67 682)
(66 766)
(63 286)
(62 843)
(63 108)
(59 293)
(60 095)
(57 678)
(53 682)
(51 984)
(49 169)
(53 103)
(56 697)
(60 351)
(66 263)
(63 795)
(59 146)
(59 163)
(218 443)
(256 040)
(296 784)
(336 362)
(215 081)
(223 453)
(236 689)
(234 152)
(249 708)
(247 231)
(241 844)
(249 348)
(239 070)
(245 309)
(250 424)
(254 896)
(262 747)
(269 220)
(271 236)
(284 680)
Other Operating Expenses
0
12 625
8 724
5 383
0
(7 908)
(7 086)
45 084
0
(50 422)
(46 914)
(91 772)
0
23 791
23 091
35 445
0
3 722
10 365
7 800
0
13 177
20 939
18 206
0
30 897
24 223
23 843
0
34 326
33 474
43 736
0
46 104
53 491
46 232
0
48 699
41 485
7 768
0
(9 410)
5 866
52 783
31 520
32 304
39 933
56 048
89 143
52 979
112 988
82 206
121 094
187 637
96 268
90 607
27 514
(12 744)
2 176
(14 432)
27 004
25 553
16 452
34 425
(52 673)
(45 793)
(35 319)
(34 049)
27 632
36 731
6 966
20 807
(92 032)
(23 772)
(64 939)
(55 726)
18 315
(25 865)
32 327
115 656
162 057
153 029
196 810
134 879
416 451
381 549
339 662
313 384
63 794
87 158
84 385
73 857
57 054
29 244
15 957
12 253
Operating Income
672 067
N/A
683 110
+2%
729 772
+7%
860 278
+18%
929 944
+8%
925 568
0%
944 357
+2%
975 692
+3%
814 376
-17%
763 740
-6%
729 749
-4%
656 937
-10%
836 237
+27%
964 719
+15%
1 052 101
+9%
1 206 011
+15%
1 213 955
+1%
1 225 569
+1%
1 307 834
+7%
1 190 468
-9%
1 067 676
-10%
1 023 660
-4%
1 040 104
+2%
1 249 249
+20%
1 584 814
+27%
1 951 920
+23%
2 154 044
+10%
2 280 989
+6%
2 459 869
+8%
2 690 031
+9%
2 996 449
+11%
3 257 834
+9%
3 693 305
+13%
3 974 158
+8%
4 170 057
+5%
4 165 129
0%
4 020 030
-3%
4 149 518
+3%
4 118 850
-1%
4 249 339
+3%
4 426 993
+4%
4 564 688
+3%
4 952 277
+8%
5 374 546
+9%
7 677 734
+43%
6 022 395
-22%
6 212 081
+3%
6 157 716
-1%
6 064 100
-2%
5 920 256
-2%
5 838 587
-1%
5 774 658
-1%
5 974 993
+3%
6 034 902
+1%
5 808 236
-4%
5 532 045
-5%
5 056 930
-9%
4 861 759
-4%
4 424 250
-9%
4 154 705
-6%
3 644 595
-12%
3 063 731
-16%
2 571 284
-16%
2 319 785
-10%
1 874 845
-19%
1 611 721
-14%
1 234 946
-23%
937 027
-24%
1 074 111
+15%
1 232 477
+15%
1 409 581
+14%
1 756 013
+25%
1 905 055
+8%
1 896 395
0%
1 766 164
-7%
1 883 818
+7%
1 978 352
+5%
1 986 899
+0%
2 168 191
+9%
2 201 844
+2%
2 069 598
-6%
1 879 786
-9%
1 761 242
-6%
1 822 964
+4%
2 225 312
+22%
2 460 586
+11%
2 720 262
+11%
2 574 533
-5%
2 284 325
-11%
2 157 586
-6%
2 031 178
-6%
2 149 639
+6%
2 392 903
+11%
2 333 830
-2%
2 425 752
+4%
2 333 028
-4%
Pre-Tax Income
Interest Income Expense
(788 724)
146 894
1 718 910
272 243
520 539
87 303
94 119
24 575
(70 186)
(319 927)
(1 037 191)
(591 115)
(651 800)
(564 742)
(264 730)
(512 656)
(170 525)
(127 146)
(183 004)
(94 980)
(215 109)
(239 008)
(158 934)
(189 591)
(197 836)
(157 441)
(151 543)
(112 260)
(155 999)
(199 653)
(141 749)
(94 907)
41 438
159 989
165 114
183 472
194 329
198 777
227 285
247 439
290 133
311 890
325 895
351 166
362 808
400 037
437 500
459 219
531 054
630 888
730 898
807 763
814 609
782 595
736 793
640 613
735 487
730 959
716 213
762 944
625 074
593 180
581 683
546 478
516 982
475 131
430 725
407 716
409 703
427 496
449 674
462 949
458 699
423 269
417 076
417 070
349 848
306 643
243 158
200 647
206 205
178 977
136 515
97 847
84 343
91 629
112 883
146 021
152 412
106 571
59 127
1 997
97 107
124 426
155 722
182 980
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
1 102
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
(73 539)
(73 539)
(102 407)
(101 836)
(28 368)
(28 990)
1 268
2 360
2 667
2 019
1 170
(33)
(63)
1 923
(2 267)
(2 514)
(1 713)
(1 807)
519
(842)
(5 932)
(6 634)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
123 100
0
123 100
123 100
22
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
10 608
1
0
0
(9 457)
(1)
(2)
(3)
(48 016)
123 098
(1)
0
(991)
22
22
22
34 382
0
(1)
(1)
9 630
0
1
0
30 714
0
0
1
28 917
0
(1)
(1)
61 584
(1)
0
0
34 117
0
0
0
(8 970)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(147 841)
(183 638)
(345 423)
(372 658)
(124 037)
(119 096)
12 610
18 793
(104 553)
(96 840)
(88 696)
(84 162)
(83 586)
(85 639)
(88 250)
(90 222)
(89 327)
(86 322)
(82 432)
(82 969)
(77 465)
(62 308)
(53 428)
(44 388)
(43 069)
(36 766)
(29 610)
(22 864)
(21 516)
(24 292)
(28 668)
(35 441)
(38 122)
(35 448)
(31 863)
(27 413)
(27 511)
(32 742)
(38 829)
(42 556)
Pre-Tax Income
(106 049)
N/A
830 005
N/A
2 448 682
+195%
1 132 521
-54%
1 441 026
+27%
1 012 870
-30%
1 038 474
+3%
1 000 264
-4%
819 275
-18%
566 911
-31%
(184 343)
N/A
188 922
N/A
184 570
-2%
399 999
+117%
787 393
+97%
693 377
-12%
1 077 812
+55%
1 098 423
+2%
1 124 829
+2%
1 095 487
-3%
862 197
-21%
784 652
-9%
881 171
+12%
1 059 658
+20%
1 417 692
+34%
1 794 479
+27%
2 002 501
+12%
2 168 730
+8%
2 332 787
+8%
2 490 378
+7%
2 854 699
+15%
3 162 926
+11%
3 796 327
+20%
4 134 146
+9%
4 335 171
+5%
4 348 601
+0%
4 248 476
-2%
4 348 295
+2%
4 346 135
0%
4 496 778
+3%
4 708 156
+5%
4 876 578
+4%
5 278 172
+8%
5 725 712
+8%
8 040 542
+40%
6 422 432
-20%
6 649 581
+4%
6 616 935
0%
6 595 154
0%
6 551 144
-1%
6 569 485
+0%
6 582 421
+0%
6 789 602
+3%
6 817 497
+0%
6 545 029
-4%
6 172 658
-6%
5 644 576
-9%
5 409 080
-4%
4 795 040
-11%
4 544 991
-5%
4 145 632
-9%
3 537 815
-15%
3 165 577
-11%
2 885 056
-9%
2 287 274
-21%
1 990 012
-13%
1 576 975
-21%
1 260 581
-20%
1 400 228
+11%
1 574 334
+12%
1 771 005
+12%
2 128 740
+20%
2 274 427
+7%
2 233 342
-2%
2 027 269
-9%
2 144 380
+6%
2 148 328
+0%
2 129 398
-1%
2 329 553
+9%
2 329 113
0%
2 234 002
-4%
2 024 357
-9%
1 870 814
-8%
1 899 966
+2%
2 289 309
+20%
2 527 890
+10%
2 804 414
+11%
2 687 036
-4%
2 396 348
-11%
2 226 195
-7%
2 056 729
-8%
2 122 416
+3%
2 463 018
+16%
2 424 672
-2%
2 536 713
+5%
2 466 818
-3%
Net Income
Tax Provision
42 920
(230 230)
(731 155)
(329 035)
(416 677)
(293 792)
(297 686)
(299 447)
(263 989)
(191 174)
27 019
(79 379)
(68 547)
(131 585)
(246 455)
(222 053)
(338 126)
(343 645)
(349 785)
(336 224)
(269 395)
(243 836)
(271 202)
(325 232)
(435 388)
(545 266)
(607 239)
(653 929)
(587 205)
(621 816)
(710 145)
(780 944)
(1 047 741)
(1 101 282)
(1 117 528)
(1 086 116)
(1 023 795)
(1 042 764)
(1 033 231)
(1 063 637)
(1 106 640)
(1 142 337)
(1 239 696)
(1 347 107)
(1 476 162)
(1 512 929)
(1 630 567)
(1 612 299)
(1 582 860)
(1 550 452)
(1 461 946)
(1 455 643)
(1 515 593)
(1 528 248)
(1 474 870)
(1 399 672)
(1 287 915)
(1 240 292)
(318 438)
(259 174)
(275 313)
(133 942)
(822 583)
(755 822)
(427 456)
(357 491)
(263 891)
(189 552)
(254 291)
(295 717)
(340 146)
(424 706)
(439 122)
(394 550)
(361 963)
(368 116)
(341 991)
(372 176)
(406 668)
(431 265)
(445 506)
(404 623)
(377 347)
(372 876)
(446 875)
(496 638)
(555 096)
(524 187)
(446 082)
(409 273)
(370 187)
(383 488)
(455 071)
(444 079)
(468 717)
(451 698)
Income from Continuing Operations
(63 129)
599 776
1 717 528
803 487
1 024 349
719 079
740 789
700 818
555 285
375 738
(157 323)
109 544
116 023
268 415
540 939
471 325
739 686
754 778
775 044
759 263
592 802
540 816
609 969
734 426
982 303
1 249 213
1 395 262
1 514 801
1 745 582
1 868 561
2 144 553
2 381 981
2 748 586
3 032 864
3 217 643
3 262 485
3 224 681
3 305 531
3 312 904
3 433 141
3 601 516
3 734 241
4 038 476
4 378 605
6 564 380
4 909 503
5 019 014
5 004 636
5 012 294
5 000 692
5 107 539
5 126 778
5 274 009
5 289 249
5 070 159
4 772 986
4 356 661
4 168 788
4 476 602
4 285 817
3 870 319
3 403 873
2 342 994
2 129 234
1 859 818
1 632 521
1 313 084
1 071 029
1 145 937
1 278 617
1 430 859
1 704 034
1 835 305
1 838 792
1 665 306
1 776 264
1 806 337
1 757 222
1 922 885
1 897 848
1 788 496
1 619 734
1 493 467
1 527 090
1 842 434
2 031 252
2 249 318
2 162 849
1 950 266
1 816 922
1 686 542
1 738 928
2 007 947
1 980 593
2 067 996
2 015 120
Income to Minority Interest
0
0
0
(708)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
584
73
(202)
(41)
(81)
761
1 101
584
(1 932)
(2 566)
(3 283)
(1 500)
261
(1 653)
(2 602)
(5 096)
(4 598)
(2 758)
(2 039)
(635)
(3 006)
(2 822)
(2 505)
(2 925)
(2 054)
(3 041)
(4 433)
(4 350)
(3 137)
(1 957)
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
Equity Earnings Affiliates
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
801
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
0
0
0
0
0
0
0
Net Income (Common)
(63 129)
N/A
599 776
N/A
1 717 528
+186%
802 779
-53%
1 041 047
+30%
790 832
-24%
812 542
+3%
801 686
-1%
670 290
-16%
435 686
-35%
(97 375)
N/A
141 085
N/A
116 023
-18%
268 415
+131%
540 939
+102%
471 325
-13%
739 686
+57%
754 778
+2%
775 044
+3%
759 263
-2%
592 802
-22%
540 816
-9%
609 969
+13%
734 426
+20%
983 688
+34%
1 250 087
+27%
1 395 861
+12%
1 515 561
+9%
1 745 501
+15%
1 869 324
+7%
2 145 656
+15%
2 382 567
+11%
2 746 654
+15%
3 030 298
+10%
3 214 361
+6%
3 260 986
+1%
3 224 942
-1%
3 303 878
+2%
3 310 301
+0%
3 428 044
+4%
3 596 918
+5%
3 731 483
+4%
4 036 437
+8%
4 377 970
+8%
6 561 374
+50%
4 906 681
-25%
5 016 509
+2%
5 001 711
0%
5 010 240
+0%
4 997 651
0%
5 103 106
+2%
5 122 428
+0%
5 270 872
+3%
5 287 292
+0%
5 070 159
-4%
4 772 986
-6%
4 356 661
-9%
4 168 788
-4%
4 476 602
+7%
4 285 817
-4%
3 870 319
-10%
3 403 873
-12%
2 342 994
-31%
2 129 234
-9%
1 859 818
-13%
1 632 521
-12%
1 313 084
-20%
1 071 029
-18%
1 145 937
+7%
1 278 617
+12%
1 430 859
+12%
1 704 034
+19%
1 835 305
+8%
1 838 792
+0%
1 665 306
-9%
1 776 264
+7%
1 806 337
+2%
1 757 222
-3%
1 922 885
+9%
1 897 848
-1%
1 788 496
-6%
1 619 734
-9%
1 493 467
-8%
1 527 090
+2%
1 842 434
+21%
2 031 252
+10%
2 249 318
+11%
2 162 849
-4%
1 950 266
-10%
1 816 922
-7%
1 686 542
-7%
1 738 928
+3%
2 007 947
+15%
1 980 593
-1%
2 067 996
+4%
2 015 120
-3%
EPS (Diluted)
-19.11
N/A
166.65
N/A
456.42
+174%
218.08
-52%
282.81
+30%
214.84
-24%
220.73
+3%
217.79
-1%
182.09
-16%
118.36
-35%
-26.45
N/A
38.32
N/A
31.52
-18%
72.92
+131%
146.95
+102%
128.03
-13%
200.93
+57%
205.03
+2%
210.54
+3%
206.26
-2%
161.03
-22%
146.92
-9%
165.7
+13%
199.51
+20%
267.22
+34%
339.59
+27%
379.19
+12%
411.72
+9%
474.19
+15%
507.83
+7%
582.9
+15%
647.26
+11%
746.17
+15%
823.22
+10%
873.23
+6%
885.89
+1%
876.1
-1%
897.54
+2%
899.29
+0%
931.28
+4%
977.15
+5%
1 013.71
+4%
1 096.55
+8%
1 189.34
+8%
1 782.49
+50%
1 332.97
-25%
1 362.81
+2%
1 358.79
0%
1 361.1
+0%
1 357.68
0%
1 386.33
+2%
1 391.58
+0%
1 431.82
+3%
1 436.37
+0%
1 377.38
-4%
1 296.65
-6%
1 183.48
-9%
1 132.51
-4%
1 216.13
+7%
1 164.3
-4%
1 051.37
-10%
924.71
-12%
636.51
-31%
578.43
-9%
505.22
-13%
443.49
-12%
356.7
-20%
290.95
-18%
311.29
+7%
347.34
+12%
388.69
+12%
462.9
+19%
498.56
+8%
499.5
+0%
452.38
-9%
482.52
+7%
490.69
+2%
477.35
-3%
522.35
+9%
515.55
-1%
486.79
-6%
457.76
-6%
426.19
-7%
443.05
+4%
529.44
+19%
592.01
+12%
655.57
+11%
630.37
-4%
568.41
-10%
529.55
-7%
493.3
-7%
515.47
+4%
591.49
+15%
591.22
0%
617.31
+4%
604.91
-2%

See Also

Summary
INTP intrinsic value, competitors valuation, and company profile.
DCF Valuation
INTP stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INTP stock valuation using valuation multiples.
Wall Street Estimates
INTP 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
INTP 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 317,100+ 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.