Indonesian Tobacco Tbk PT
IDX:ITIC
Indonesian Tobacco Tbk PT
IDX:ITIC
Price:
330
IDR
Market Cap:
Rp310.4B
Income Statement
Earnings Waterfall
Indonesian Tobacco Tbk PT
Indonesian Tobacco Tbk PT
Income Statement
Indonesian Tobacco Tbk PT
Indonesian Tobacco Tbk PT
Currency: IDR
| 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 |
15 345
|
15 439
|
16 321
|
17 157
|
18 237
|
18 627
|
19 247
|
19 030
|
18 204
|
17 340
|
16 275
|
15 776
|
14 988
|
14 494
|
14 067
|
13 152
|
12 597
|
12 019
|
12 148
|
12 252
|
12 818
|
13 404
|
0
|
0
|
|
| Revenue |
166 565
N/A
|
173 255
+4%
|
188 265
+9%
|
225 338
+20%
|
224 296
0%
|
225 174
+0%
|
230 724
+2%
|
219 741
-5%
|
238 399
+8%
|
252 072
+6%
|
258 541
+3%
|
271 517
+5%
|
279 180
+3%
|
287 779
+3%
|
294 571
+2%
|
292 732
-1%
|
303 928
+4%
|
319 420
+5%
|
324 413
+2%
|
325 844
+0%
|
324 484
0%
|
309 734
-5%
|
310 759
+0%
|
311 308
+0%
|
|
| Gross Profit | |||||||||||||||||||||||||
| Cost of Revenue |
(122 574)
|
(126 903)
|
(136 218)
|
(160 234)
|
(163 801)
|
(163 090)
|
(169 391)
|
(156 540)
|
(174 603)
|
(186 614)
|
(191 713)
|
(203 145)
|
(207 393)
|
(215 425)
|
(220 319)
|
(223 187)
|
(228 510)
|
(242 598)
|
(251 922)
|
(252 574)
|
(255 175)
|
(242 447)
|
(242 430)
|
(242 894)
|
|
| Gross Profit |
43 991
N/A
|
46 352
+5%
|
52 048
+12%
|
65 104
+25%
|
60 496
-7%
|
62 084
+3%
|
61 333
-1%
|
63 201
+3%
|
63 796
+1%
|
65 458
+3%
|
66 828
+2%
|
68 372
+2%
|
71 786
+5%
|
72 354
+1%
|
74 252
+3%
|
69 545
-6%
|
75 418
+8%
|
76 823
+2%
|
72 491
-6%
|
73 270
+1%
|
69 310
-5%
|
67 287
-3%
|
68 329
+2%
|
68 415
+0%
|
|
| Operating Income | |||||||||||||||||||||||||
| Operating Expenses |
(15 973)
|
(17 022)
|
(19 335)
|
(19 831)
|
(23 035)
|
(24 033)
|
(24 564)
|
(25 952)
|
(21 681)
|
(21 845)
|
(22 877)
|
(23 278)
|
(25 158)
|
(25 571)
|
(25 903)
|
(25 883)
|
(26 772)
|
(27 286)
|
(27 675)
|
(27 403)
|
(27 710)
|
(28 358)
|
(26 898)
|
(26 126)
|
|
| Selling, General & Administrative |
(14 666)
|
(15 702)
|
(18 359)
|
(18 498)
|
(21 513)
|
(22 027)
|
(22 063)
|
(22 422)
|
(17 533)
|
(17 476)
|
(18 387)
|
(19 144)
|
(20 993)
|
(21 416)
|
(21 579)
|
(21 446)
|
(22 301)
|
(22 781)
|
(23 129)
|
(22 877)
|
(23 215)
|
(23 802)
|
(22 365)
|
(21 431)
|
|
| Depreciation & Amortization |
(1 307)
|
(1 320)
|
(977)
|
(1 333)
|
(1 521)
|
(2 006)
|
(2 502)
|
(3 530)
|
(4 147)
|
(4 369)
|
(4 490)
|
(4 134)
|
(4 165)
|
(4 155)
|
(4 324)
|
(4 437)
|
(4 470)
|
(4 506)
|
(4 546)
|
(4 526)
|
(4 495)
|
(4 557)
|
(4 533)
|
(4 694)
|
|
| Operating Income |
28 019
N/A
|
29 330
+5%
|
32 713
+12%
|
45 272
+38%
|
37 461
-17%
|
38 051
+2%
|
36 768
-3%
|
37 249
+1%
|
42 115
+13%
|
43 613
+4%
|
43 951
+1%
|
45 094
+3%
|
46 628
+3%
|
46 783
+0%
|
48 349
+3%
|
43 663
-10%
|
48 646
+11%
|
49 537
+2%
|
44 816
-10%
|
45 867
+2%
|
41 600
-9%
|
38 929
-6%
|
41 431
+6%
|
42 289
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||||||
| Interest Income Expense |
(15 334)
|
(15 427)
|
(16 327)
|
(17 143)
|
(18 234)
|
(18 618)
|
(19 234)
|
(19 003)
|
(18 207)
|
(17 309)
|
(16 241)
|
(15 778)
|
(14 950)
|
(14 473)
|
(14 044)
|
(13 120)
|
(12 594)
|
(12 001)
|
(12 120)
|
(12 239)
|
(12 809)
|
(13 386)
|
(13 305)
|
(13 291)
|
|
| Gain/Loss on Disposition of Assets |
(28)
|
0
|
0
|
(14)
|
18
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
0
|
(38)
|
53
|
53
|
53
|
91
|
0
|
0
|
|
| Total Other Income |
(15 963)
|
(13 434)
|
(15 665)
|
(15 414)
|
(5 360)
|
(5 144)
|
(1 437)
|
(1 478)
|
920
|
933
|
575
|
300
|
531
|
689
|
883
|
1 226
|
166
|
204
|
228
|
197
|
541
|
455
|
310
|
238
|
|
| Pre-Tax Income |
(3 306)
N/A
|
469
N/A
|
721
+54%
|
12 701
+1 662%
|
13 885
+9%
|
14 288
+3%
|
16 098
+13%
|
16 768
+4%
|
24 929
+49%
|
27 237
+9%
|
28 285
+4%
|
29 616
+5%
|
32 280
+9%
|
32 999
+2%
|
35 188
+7%
|
31 768
-10%
|
36 218
+14%
|
37 702
+4%
|
32 977
-13%
|
33 878
+3%
|
29 385
-13%
|
26 088
-11%
|
28 435
+9%
|
29 236
+3%
|
|
| Net Income | |||||||||||||||||||||||||
| Tax Provision |
(3 695)
|
(4 663)
|
(4 216)
|
(6 757)
|
(7 765)
|
(8 006)
|
(8 228)
|
(8 436)
|
(6 560)
|
(7 028)
|
(7 515)
|
(7 702)
|
(8 328)
|
(8 689)
|
(9 185)
|
(8 269)
|
(9 254)
|
(9 423)
|
(8 389)
|
(8 837)
|
(8 144)
|
(7 187)
|
(7 855)
|
(8 035)
|
|
| Income from Continuing Operations |
(7 000)
|
(4 194)
|
(3 495)
|
5 944
|
6 120
|
6 283
|
7 870
|
8 332
|
18 369
|
20 209
|
20 770
|
21 914
|
23 952
|
24 311
|
26 003
|
23 499
|
26 964
|
28 278
|
24 588
|
25 041
|
21 241
|
18 901
|
20 580
|
21 201
|
|
| Net Income (Common) |
(7 000)
N/A
|
(4 194)
+40%
|
(3 495)
+17%
|
5 944
N/A
|
6 120
+3%
|
6 283
+3%
|
7 870
+25%
|
8 332
+6%
|
18 369
+120%
|
20 209
+10%
|
20 770
+3%
|
21 914
+6%
|
23 952
+9%
|
24 311
+1%
|
26 003
+7%
|
23 499
-10%
|
26 964
+15%
|
28 278
+5%
|
24 588
-13%
|
25 041
+2%
|
21 241
-15%
|
18 901
-11%
|
20 580
+9%
|
21 201
+3%
|
|
| EPS (Diluted) |
-8.72
N/A
|
-4.45
+49%
|
-3.71
+17%
|
6.33
N/A
|
6.51
+3%
|
6.68
+3%
|
8.37
+25%
|
8.86
+6%
|
19.53
+120%
|
21.48
+10%
|
22.08
+3%
|
23.3
+6%
|
25.46
+9%
|
25.84
+1%
|
27.64
+7%
|
24.98
-10%
|
28.66
+15%
|
30.06
+5%
|
26.14
-13%
|
26.62
+2%
|
22.58
-15%
|
20.09
-11%
|
21.88
+9%
|
22.54
+3%
|
|
Switch to:
Switch to:
See Also
Discover More
