Steel Pipe Industry of Indonesia Tbk PT
IDX:ISSP

Watchlist Manager
Steel Pipe Industry of Indonesia Tbk PT Logo
Steel Pipe Industry of Indonesia Tbk PT
IDX:ISSP
Watchlist
Price: 436 IDR 2.35%
Market Cap: 3.1T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-6%
5Y
+49%
10Y
+64%
Operating Income
+
3Y
+37%
5Y
+140%
10Y
+27%
Net Income
+
3Y
+62%
5Y
+379%
10Y
+281%

Earnings Waterfall
Steel Pipe Industry of Indonesia Tbk PT

Revenue
6T IDR
Cost of Revenue
-4.8T IDR
Gross Profit
1.1T IDR
Operating Expenses
-232.1B IDR
Operating Income
905B IDR
Other Expenses
-363.8B IDR
Net Income
541.2B IDR

Income Statement
Steel Pipe Industry of Indonesia 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 Mar-2024 Jun-2024 Sep-2024 Dec-2024 Mar-2025 Jun-2025 Sep-2025
Revenue
Interest Expense
59 049
93 427
109 690
124 637
137 543
123 115
82 664
44 884
150 894
4 599
3 666
3 241
221 853
65 600
132 714
160 534
204 423
200 464
192 401
229 941
161 953
195 331
201 502
197 230
169 306
187 800
172 471
155 439
118 316
115 994
97 169
53 331
80 871
75 607
84 640
84 593
96 955
131 374
142 973
190 955
131 092
147 900
136 372
142 363
135 760
143 545
0
0
Revenue
3 534 018
N/A
3 708 360
+5%
3 652 128
-2%
3 620 388
-1%
3 367 873
-7%
3 229 380
-4%
3 482 926
+8%
3 647 060
+5%
3 583 541
-2%
3 616 086
+1%
3 376 334
-7%
3 245 518
-4%
3 259 200
+0%
3 287 495
+1%
3 268 191
-1%
3 598 283
+10%
3 662 810
+2%
3 974 374
+9%
4 169 440
+5%
4 337 514
+4%
4 467 590
+3%
4 575 818
+2%
4 676 178
+2%
4 691 544
+0%
4 885 875
+4%
4 707 811
-4%
4 260 998
-9%
3 992 342
-6%
3 775 530
-5%
3 791 988
+0%
4 299 746
+13%
4 873 788
+13%
5 378 808
+10%
6 322 834
+18%
6 361 092
+1%
6 316 081
-1%
6 255 945
-1%
5 981 902
-4%
6 181 644
+3%
6 281 335
+2%
6 455 329
+3%
6 090 752
-6%
6 153 624
+1%
5 992 396
-3%
6 118 364
+2%
6 025 519
-2%
5 935 900
-1%
5 967 171
+1%
Gross Profit
Cost of Revenue
(2 929 019)
(3 139 543)
(3 107 058)
(3 064 985)
(2 803 580)
(2 676 432)
(2 841 492)
(2 936 573)
(2 810 585)
(2 852 575)
(2 637 567)
(2 560 381)
(2 560 584)
(2 568 771)
(2 585 469)
(2 932 192)
(3 100 253)
(3 408 384)
(3 655 882)
(3 802 665)
(3 935 894)
(4 043 145)
(4 107 403)
(4 077 174)
(4 210 765)
(4 033 610)
(3 665 713)
(3 428 696)
(3 228 402)
(3 146 219)
(3 476 379)
(3 889 272)
(4 277 713)
(5 213 273)
(5 307 648)
(5 395 593)
(5 514 619)
(5 246 277)
(5 405 591)
(5 415 187)
(5 402 256)
(5 019 160)
(5 079 862)
(4 927 593)
(5 031 540)
(4 951 710)
(4 816 630)
(4 830 076)
Gross Profit
604 999
N/A
568 817
-6%
545 070
-4%
555 403
+2%
564 293
+2%
552 948
-2%
641 434
+16%
710 487
+11%
772 956
+9%
763 511
-1%
738 767
-3%
685 137
-7%
698 616
+2%
718 724
+3%
682 722
-5%
666 091
-2%
562 557
-16%
565 990
+1%
513 558
-9%
534 849
+4%
531 696
-1%
532 673
+0%
568 775
+7%
614 370
+8%
675 110
+10%
674 201
0%
595 285
-12%
563 646
-5%
547 128
-3%
645 769
+18%
823 367
+28%
984 516
+20%
1 101 095
+12%
1 109 561
+1%
1 053 444
-5%
920 488
-13%
741 326
-19%
735 625
-1%
776 053
+5%
866 148
+12%
1 053 073
+22%
1 071 592
+2%
1 073 762
+0%
1 064 803
-1%
1 086 824
+2%
1 073 809
-1%
1 119 270
+4%
1 137 095
+2%
Operating Income
Operating Expenses
(170 332)
(175 002)
(170 414)
(143 766)
(18 409)
25 759
28 396
4 804
(187 878)
(143 295)
(64 838)
(7 684)
(247 018)
(300 566)
(331 547)
(341 826)
(227 212)
(246 378)
(228 144)
(258 626)
(214 643)
(201 676)
(207 947)
(172 374)
(211 873)
(203 977)
(194 134)
(186 568)
(178 307)
(153 918)
(168 567)
(181 395)
(284 964)
(298 166)
(281 980)
(260 899)
(118 000)
(111 625)
(123 867)
(132 605)
(199 913)
(177 083)
(165 071)
(171 952)
(177 080)
(199 484)
(229 105)
(232 072)
Selling, General & Administrative
(219 450)
(218 622)
(216 502)
(191 408)
(202 333)
(211 405)
(207 914)
(229 921)
(252 935)
(243 103)
(255 744)
(251 554)
(319 550)
(333 068)
(344 422)
(357 981)
(291 020)
(292 391)
(266 628)
(260 852)
(239 552)
(247 745)
(260 603)
(280 062)
(285 101)
(275 065)
(254 488)
(233 278)
(230 296)
(224 071)
(266 580)
(270 988)
(378 299)
(391 826)
(368 347)
(363 025)
(254 814)
(281 534)
(281 820)
(291 893)
(296 555)
(275 376)
(270 661)
(277 827)
(281 342)
(295 022)
(309 571)
(308 804)
Depreciation & Amortization
(6 478)
(7 018)
(6 776)
(7 458)
(8 391)
(8 813)
(9 698)
(9 666)
(13 091)
(16 534)
(21 471)
(31 559)
(19 113)
(24 523)
(23 398)
(17 476)
(23 345)
(22 812)
(22 084)
(21 329)
(20 595)
(18 545)
(16 451)
(14 457)
(12 497)
(12 617)
(12 671)
(12 300)
(11 486)
(10 610)
(9 810)
(8 981)
(8 729)
(9 378)
(9 437)
(10 022)
(7 740)
(9 855)
(9 936)
(9 768)
(8 054)
(8 014)
(6 480)
(5 033)
(3 558)
(3 472)
(3 314)
(3 128)
Other Operating Expenses
55 596
50 638
52 864
55 100
192 315
245 977
246 008
244 391
78 148
116 342
212 377
275 429
91 645
57 025
36 273
33 631
87 153
68 825
60 568
23 555
45 504
64 614
69 107
122 145
85 725
83 705
73 025
59 010
63 475
80 763
107 823
98 574
102 064
103 038
95 804
112 148
144 554
179 764
167 889
169 056
104 696
106 307
112 070
110 908
107 820
99 010
83 780
79 860
Operating Income
434 667
N/A
393 815
-9%
374 656
-5%
411 637
+10%
545 884
+33%
578 707
+6%
669 830
+16%
715 291
+7%
585 078
-18%
620 216
+6%
673 929
+9%
677 453
+1%
451 598
-33%
418 158
-7%
351 175
-16%
324 265
-8%
335 345
+3%
319 612
-5%
285 414
-11%
276 223
-3%
317 053
+15%
330 997
+4%
360 828
+9%
441 996
+22%
463 237
+5%
470 224
+2%
401 151
-15%
377 078
-6%
368 821
-2%
491 851
+33%
654 800
+33%
803 121
+23%
816 131
+2%
811 395
-1%
771 464
-5%
659 589
-15%
623 326
-5%
624 000
+0%
652 186
+5%
733 543
+12%
853 160
+16%
894 509
+5%
908 691
+2%
892 851
-2%
909 744
+2%
874 325
-4%
890 165
+2%
905 023
+2%
Pre-Tax Income
Interest Income Expense
(109 999)
(58 014)
(67 449)
(57 346)
(137 543)
(192 691)
(270 766)
(331 691)
(150 894)
(162 162)
(178 992)
(189 005)
(221 853)
(219 717)
(216 361)
(173 702)
(204 423)
(200 464)
(192 401)
(229 941)
(161 953)
(160 443)
(152 281)
(151 753)
(137 657)
(269 581)
(140 434)
(147 680)
(126 477)
25 377
(61 959)
42 178
(63 640)
24 597
(20 198)
(45 207)
(127 281)
(143 600)
(139 021)
(186 174)
(106 480)
(139 224)
(150 936)
(135 347)
(159 308)
(163 427)
(139 303)
(163 577)
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
82
0
0
0
72
0
0
280
618
0
0
1 593
975
0
0
0
0
0
0
0
225
0
0
0
Total Other Income
(73 410)
(87 008)
(76 761)
(74 378)
(146 317)
(191 327)
(200 273)
(201 735)
(239 279)
(255 626)
(263 783)
(269 011)
(90 596)
(83 250)
(82 029)
(129 355)
(110 492)
(103 933)
(97 368)
(41 318)
(95 460)
(97 146)
(95 531)
(96 008)
(92 369)
(90 394)
(92 220)
(91 536)
(87 348)
(117 260)
(115 346)
(181 163)
(93 707)
(156 985)
(156 892)
(162 284)
(103 789)
(104 006)
(103 490)
(33 086)
(106 096)
(112 412)
(112 255)
(129 008)
(75 072)
(69 820)
(73 898)
(56 826)
Pre-Tax Income
251 258
N/A
248 793
-1%
230 446
-7%
279 913
+21%
262 024
-6%
194 689
-26%
198 791
+2%
181 865
-9%
194 905
+7%
202 428
+4%
231 154
+14%
219 437
-5%
139 149
-37%
115 191
-17%
52 785
-54%
21 208
-60%
20 430
-4%
15 215
-26%
(4 355)
N/A
4 964
N/A
59 640
+1 101%
73 408
+23%
113 016
+54%
194 235
+72%
233 293
+20%
110 249
-53%
168 497
+53%
137 862
-18%
155 068
+12%
399 968
+158%
477 495
+19%
664 416
+39%
659 402
-1%
679 007
+3%
594 374
-12%
453 691
-24%
393 231
-13%
376 394
-4%
409 675
+9%
514 283
+26%
640 584
+25%
642 873
+0%
645 500
+0%
628 496
-3%
675 589
+7%
641 078
-5%
676 964
+6%
684 620
+1%
Net Income
Tax Provision
(47 697)
(38 567)
(36 975)
(44 015)
(47 129)
(36 597)
(39 495)
(39 744)
(35 906)
(36 743)
(41 991)
(40 973)
(36 224)
(33 720)
(27 561)
(19 923)
(11 796)
(9 351)
1 110
(1 594)
(10 899)
(14 697)
(24 952)
(38 788)
(47 599)
(21 427)
(32 571)
(24 990)
20 767
(27 267)
(37 735)
(80 100)
(173 341)
(181 860)
(171 707)
(120 305)
(87 382)
(83 934)
(91 436)
(137 571)
(142 525)
(142 968)
(141 057)
(136 072)
(145 526)
(135 333)
(143 134)
(143 410)
Income from Continuing Operations
203 561
210 226
193 471
235 898
214 895
158 092
159 296
142 121
158 999
165 685
189 163
178 464
102 925
81 471
25 224
1 285
8 634
5 864
(3 245)
3 370
48 741
58 711
88 064
155 447
185 694
88 822
135 926
112 872
175 835
372 701
439 760
584 316
486 061
497 147
422 667
333 386
305 849
292 460
318 239
376 712
498 059
499 905
504 443
492 424
530 063
505 745
533 830
541 210
Income to Minority Interest
4
4
98
6
3
0
(1)
(1)
15
15
0
0
(8)
(6)
(5)
(5)
5
4
2
8
(18)
(17)
(18)
(24)
1
(3)
(8)
14
(10)
(9)
(3)
(25)
1
3
2
5
11
14
28
32
28
29
21
14
19
21
24
28
Net Income (Common)
203 565
N/A
210 263
+3%
193 565
-8%
235 904
+22%
214 898
-9%
158 061
-26%
159 299
+1%
142 120
-11%
159 014
+12%
165 699
+4%
189 178
+14%
178 479
-6%
102 917
-42%
81 466
-21%
25 219
-69%
1 280
-95%
8 639
+575%
5 868
-32%
(3 243)
N/A
3 378
N/A
48 723
+1 342%
58 694
+20%
88 046
+50%
155 423
+77%
185 695
+19%
88 819
-52%
135 918
+53%
112 886
-17%
175 825
+56%
372 692
+112%
439 757
+18%
584 297
+33%
486 062
-17%
497 156
+2%
422 675
-15%
333 391
-21%
305 860
-8%
292 474
-4%
318 267
+9%
376 744
+18%
498 087
+32%
499 934
+0%
504 464
+1%
492 438
-2%
530 082
+8%
505 766
-5%
533 854
+6%
541 238
+1%
EPS (Diluted)
31.21
N/A
29.26
-6%
26.93
-8%
32.82
+22%
29.91
-9%
22
-26%
22.17
+1%
19.78
-11%
22.19
+12%
23.12
+4%
26.4
+14%
24.91
-6%
14.55
-42%
11.51
-21%
3.56
-69%
0.18
-95%
1.22
+578%
0.82
-33%
-0.46
N/A
0.48
N/A
6.89
+1 335%
8.3
+20%
12.45
+50%
21.98
+77%
26.26
+19%
12.57
-52%
19.22
+53%
15.97
-17%
24.89
+56%
52.75
+112%
62.24
+18%
82.7
+33%
68.8
-17%
70.37
+2%
59.82
-15%
47.19
-21%
43.29
-8%
41.4
-4%
45.05
+9%
53.32
+18%
70.5
+32%
70.76
+0%
71.4
+1%
69.7
-2%
75.03
+8%
71.55
-5%
75.59
+6%
76.75
+2%

See Also

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