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

Mas Murni Indonesia Tbk PT
IDX:MAMI

Watchlist Manager
Mas Murni Indonesia Tbk PT Logo
Mas Murni Indonesia Tbk PT
IDX:MAMI
Watchlist
Price: 50 IDR Market Closed
Market Cap: Rp615.2B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-72%
5Y
-53%
10Y
-47%
Operating Income
+
3Y
-
5Y
-
10Y
-
Net Income
+
3Y
-
5Y
-
10Y
-

Earnings Waterfall
Mas Murni Indonesia Tbk PT

Income Statement
Mas Murni Indonesia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
Revenue
Interest Expense
0
3 128
3 206
2 378
0
1 688
2 144
0
3 824
0
3 592
0
4 989
6 744
8 200
11 908
9 238
9 023
12 139
11 118
11 968
13 691
15 179
15 101
16 112
14 846
15 898
21 531
22 053
14 687
18 747
12 911
0
32 480
27 523
33 236
41 127
38 917
38 829
39 411
40 724
Revenue
81 153
N/A
74 021
-9%
73 998
0%
75 990
+3%
76 342
+0%
80 230
+5%
81 071
+1%
81 590
+1%
85 527
+5%
82 617
-3%
81 593
-1%
82 434
+1%
77 477
-6%
78 168
+1%
80 349
+3%
78 712
-2%
79 834
+1%
86 594
+8%
88 427
+2%
90 524
+2%
91 290
+1%
112 615
+23%
120 517
+7%
121 672
+1%
128 949
+6%
120 719
-6%
130 458
+8%
155 118
+19%
156 814
+1%
126 737
-19%
126 384
0%
89 943
-29%
93 874
+4%
41 708
-56%
65 689
+57%
62 040
-6%
40 061
-35%
42 594
+6%
41 367
-3%
42 706
+3%
43 353
+2%
Gross Profit
Cost of Revenue
(38 678)
(33 838)
(34 025)
(35 110)
(34 919)
(36 047)
(36 485)
(37 092)
(39 093)
(39 979)
(39 836)
(42 690)
(36 944)
(38 666)
(39 866)
(35 142)
(38 407)
(43 680)
(45 103)
(45 482)
(48 079)
(62 144)
(66 125)
(70 959)
(74 843)
(67 640)
(74 443)
(85 940)
(89 832)
(74 447)
(73 701)
(55 355)
(60 964)
(32 305)
(48 242)
(48 296)
(30 463)
(25 798)
(23 759)
(23 223)
(22 941)
Gross Profit
42 476
N/A
40 182
-5%
39 974
-1%
40 882
+2%
41 424
+1%
44 183
+7%
44 587
+1%
44 499
0%
46 435
+4%
42 638
-8%
41 757
-2%
39 744
-5%
40 533
+2%
39 502
-3%
40 484
+2%
43 570
+8%
41 426
-5%
42 914
+4%
43 324
+1%
45 042
+4%
43 213
-4%
50 471
+17%
54 393
+8%
50 714
-7%
54 106
+7%
53 079
-2%
56 015
+6%
69 177
+23%
66 983
-3%
52 290
-22%
52 683
+1%
34 588
-34%
32 910
-5%
9 403
-71%
17 446
+86%
13 745
-21%
9 597
-30%
16 795
+75%
17 608
+5%
19 484
+11%
20 413
+5%
Operating Income
Operating Expenses
(33 644)
(32 142)
(32 757)
(33 186)
(31 726)
(33 939)
(34 065)
(34 364)
(34 846)
(32 180)
(31 316)
(29 298)
(30 438)
(30 266)
(29 980)
(29 735)
(28 815)
(14 274)
(10 800)
(12 940)
(10 034)
(14 176)
(15 198)
(12 804)
(14 828)
(32 611)
(30 462)
(33 828)
(34 746)
(34 144)
(34 978)
(30 114)
(67 682)
(58 191)
(73 023)
(72 311)
(30 882)
(24 052)
(20 529)
(23 498)
(24 273)
Selling, General & Administrative
(14 391)
(12 750)
(13 168)
(13 986)
(14 413)
(13 513)
(13 993)
(14 608)
(13 788)
(14 039)
(15 387)
(16 359)
(21 308)
(14 368)
(21 160)
0
(11 992)
(16 933)
(38 828)
(42 927)
(44 573)
(18 027)
(18 887)
(19 626)
(18 555)
(20 857)
(21 865)
(22 520)
(21 502)
(20 331)
(10 324)
(10 093)
(23 789)
(23 250)
(33 633)
(30 014)
(13 896)
(19 322)
(16 325)
(19 557)
(21 193)
Depreciation & Amortization
(8 628)
(10 574)
(11 179)
(11 737)
(12 867)
(11 757)
(12 138)
(11 514)
(11 682)
(10 344)
0
0
0
(10 289)
(3 311)
0
(6 579)
(14 091)
(6 586)
(11 555)
(9 862)
(16 381)
(17 158)
(14 349)
(15 730)
(12 965)
(12 149)
(14 686)
(15 776)
(16 954)
(27 648)
0
(30 042)
(12 059)
(15 765)
(18 550)
(10 427)
(8 406)
(8 388)
(7 999)
(6 791)
Other Operating Expenses
(10 625)
(8 818)
(8 410)
(7 463)
(4 447)
(8 669)
(7 933)
(8 241)
(9 374)
(7 796)
(15 929)
(12 939)
(9 130)
(5 608)
(5 509)
(29 735)
(10 244)
16 750
34 616
41 543
44 401
20 233
20 848
21 172
19 458
1 211
3 552
3 378
2 532
3 141
2 995
(20 022)
(13 850)
(22 882)
(23 625)
(23 747)
(6 560)
3 676
4 184
4 058
3 712
Operating Income
8 833
N/A
8 040
-9%
7 217
-10%
7 695
+7%
9 696
+26%
10 244
+6%
10 520
+3%
10 134
-4%
11 589
+14%
10 458
-10%
10 441
0%
10 445
+0%
10 095
-3%
9 236
-9%
10 505
+14%
13 837
+32%
12 613
-9%
28 639
+127%
32 524
+14%
32 102
-1%
33 178
+3%
36 295
+9%
39 195
+8%
37 910
-3%
39 277
+4%
20 468
-48%
25 554
+25%
35 349
+38%
32 237
-9%
18 145
-44%
17 705
-2%
4 473
-75%
(34 772)
N/A
(48 788)
-40%
(55 577)
-14%
(58 566)
-5%
(21 285)
+64%
(7 256)
+66%
(2 921)
+60%
(4 014)
-37%
(3 860)
+4%
Pre-Tax Income
Interest Income Expense
(4 569)
(3 090)
(3 013)
(2 183)
(3 040)
(885)
(2 026)
(1 597)
(3 039)
(4 959)
(8 574)
(8 452)
(9 486)
(5 806)
(11 877)
(15 692)
(13 382)
(9 009)
(12 127)
(11 106)
(11 955)
(13 632)
(15 090)
(14 998)
(15 988)
(14 743)
(15 763)
(21 385)
(21 892)
(14 543)
(16 628)
(10 822)
(20 333)
(32 437)
(39 769)
(45 472)
(40 640)
(38 883)
(38 800)
(39 385)
(40 701)
Total Other Income
(1 373)
(1 617)
(1 277)
(2 785)
(2 700)
(5 317)
(4 394)
(4 413)
(3 684)
(357)
3 359
2 637
3 294
(13)
4 967
5 691
4 285
(79)
(85)
(75)
(57)
(56)
(31)
(16)
(14)
(133)
(165)
(222)
(307)
0
32
90
(3 009)
0
(3 184)
(3 184)
0
0
0
0
0
Pre-Tax Income
2 891
N/A
3 333
+15%
2 927
-12%
2 727
-7%
3 956
+45%
4 042
+2%
4 099
+1%
4 122
+1%
4 864
+18%
5 142
+6%
5 226
+2%
4 631
-11%
3 904
-16%
3 417
-12%
3 594
+5%
3 835
+7%
3 516
-8%
19 552
+456%
20 313
+4%
20 921
+3%
21 164
+1%
22 608
+7%
24 072
+6%
22 895
-5%
23 275
+2%
5 592
-76%
9 626
+72%
13 742
+43%
10 037
-27%
3 602
-64%
1 109
-69%
(6 259)
N/A
(58 113)
-828%
(81 225)
-40%
(98 529)
-21%
(107 221)
-9%
(61 925)
+42%
(46 139)
+25%
(41 720)
+10%
(43 399)
-4%
(44 561)
-3%
Net Income
Tax Provision
(933)
(992)
(754)
(629)
(788)
(1 466)
(1 444)
(1 483)
(1 615)
(1 530)
(1 549)
(1 352)
(1 297)
(1 272)
(1 365)
(1 439)
(1 334)
(297)
(369)
(378)
(463)
(854)
(1 340)
(1 051)
(1 021)
(1 670)
(1 890)
(3 012)
(1 499)
(3 452)
(2 478)
(1 280)
(2 619)
18 377
18 243
18 377
18 377
9 290
9 290
9 290
9 290
Income from Continuing Operations
1 958
2 341
2 172
2 098
3 168
2 576
2 656
2 640
3 250
3 612
3 677
3 279
2 607
2 145
2 229
2 396
2 181
19 255
19 943
20 543
20 703
21 753
22 734
21 845
22 254
3 922
7 736
10 730
8 538
149
(1 369)
(7 540)
(60 732)
(62 848)
(80 286)
(88 844)
(43 547)
(36 850)
(32 430)
(34 109)
(35 271)
Income to Minority Interest
(106)
(28)
(5)
(20)
(70)
(10)
(11)
(11)
43
(208)
(344)
(339)
(287)
(62)
67
59
(29)
(181)
(187)
(314)
(318)
(869)
(1 028)
(1 092)
(1 590)
(2 442)
(4 512)
(6 871)
(7 543)
(2 417)
(1 512)
2 314
5 555
2 347
4 189
3 318
1 626
635
251
65
(99)
Net Income (Common)
1 851
N/A
2 313
+25%
2 166
-6%
2 077
-4%
3 098
+49%
2 567
-17%
2 645
+3%
2 629
-1%
3 293
+25%
3 404
+3%
3 333
-2%
2 940
-12%
2 320
-21%
2 082
-10%
2 295
+10%
2 454
+7%
2 151
-12%
19 074
+787%
19 756
+4%
20 228
+2%
20 384
+1%
20 885
+2%
21 705
+4%
20 753
-4%
20 664
0%
1 480
-93%
3 224
+118%
3 859
+20%
995
-74%
(2 268)
N/A
(2 881)
-27%
(7 540)
-162%
(54 316)
-620%
(60 501)
-11%
(75 236)
-24%
(85 526)
-14%
(41 921)
+51%
(36 215)
+14%
(32 179)
+11%
(34 044)
-6%
(35 370)
-4%
EPS (Diluted)
0.66
N/A
0.84
+27%
0.79
-6%
0.75
-5%
1.12
+49%
0.93
-17%
0.95
+2%
0.95
N/A
1.19
+25%
1.24
+4%
1.21
-2%
1.06
-12%
0.84
-21%
0.73
-13%
0.82
+12%
0.48
-41%
0.75
+56%
4.83
+544%
4.71
-2%
4.74
+1%
6.27
+32%
4.53
-28%
4.7
+4%
3.61
-23%
1.45
-60%
0.29
-80%
0.52
+79%
0.58
+12%
0.08
-86%
-0.18
N/A
-0.23
-28%
-0.61
-165%
-4.41
-623%
-5.11
-16%
-6.33
-24%
-7.22
-14%
-3.53
+51%
-2.94
+17%
-2.61
+11%
-2.86
-10%
-2.93
-2%

See Also

Summary
MAMI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAMI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAMI stock valuation using valuation multiples.
Wall Street Estimates
MAMI 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
MAMI 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 318,600+ 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.