Mitra Adiperkasa Tbk PT
IDX:MAPI

Watchlist Manager
Mitra Adiperkasa Tbk PT Logo
Mitra Adiperkasa Tbk PT
IDX:MAPI
Watchlist
Price: 1 175 IDR -0.84% Market Closed
Market Cap: 19.5T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+60%
5Y
+145%
10Y
+221%
Operating Income
+
3Y
+14%
5Y
+1 524%
10Y
+630%
Net Income
+
3Y
-9%
5Y
-
10Y
-

Earnings Waterfall
Mitra Adiperkasa Tbk PT

Revenue
40.3T IDR
Cost of Revenue
-24T IDR
Gross Profit
16.2T IDR
Operating Expenses
-12.8T IDR
Operating Income
3.5T IDR
Other Expenses
-1.6T IDR
Net Income
1.8T IDR

Income Statement
Mitra Adiperkasa Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
123 418
0
0
0
0
44 307
99 535
162 081
239 982
274 220
310 222
339 211
365 119
380 455
384 184
396 331
329 513
306 736
301 515
278 546
303 996
297 446
272 131
241 380
237 500
212 912
195 975
192 350
184 157
186 751
181 201
164 502
143 534
225 327
313 986
419 081
498 672
484 161
468 907
442 694
443 709
413 183
382 428
431 474
428 859
438 713
449 994
396 758
436 345
491 472
551 313
569 503
567 484
538 429
0
0
Revenue
2 186 507
N/A
2 308 718
+6%
2 476 195
+7%
2 609 965
+5%
2 731 664
+5%
2 876 829
+5%
2 979 728
+4%
3 095 005
+4%
3 224 505
+4%
3 333 152
+3%
3 424 568
+3%
3 542 224
+3%
3 687 442
+4%
3 886 433
+5%
3 774 262
-3%
3 717 787
-1%
3 739 464
+1%
3 468 036
-7%
3 666 593
+6%
3 873 331
+6%
3 910 725
+1%
4 112 215
+5%
4 230 116
+3%
4 296 370
+2%
4 477 449
+4%
4 712 500
+5%
4 933 431
+5%
5 224 301
+6%
5 531 576
+6%
5 889 809
+6%
6 260 056
+6%
6 691 788
+7%
7 119 396
+6%
7 585 085
+7%
8 063 528
+6%
8 504 476
+5%
9 062 176
+7%
9 734 240
+7%
10 291 554
+6%
10 856 110
+5%
11 479 801
+6%
11 822 107
+3%
12 111 991
+2%
12 422 244
+3%
12 559 088
+1%
12 832 798
+2%
13 035 071
+2%
13 391 104
+3%
13 721 748
+2%
14 149 615
+3%
14 599 499
+3%
15 202 289
+4%
15 543 423
+2%
16 305 733
+5%
17 005 207
+4%
17 684 915
+4%
18 436 830
+4%
18 921 123
+3%
19 271 654
+2%
19 832 122
+3%
20 503 308
+3%
21 637 309
+6%
21 665 901
+0%
18 442 928
-15%
16 443 201
-11%
14 847 398
-10%
14 498 082
-2%
17 206 507
+19%
16 758 405
-3%
18 423 803
+10%
19 744 066
+7%
21 537 009
+9%
25 164 510
+17%
26 937 340
+7%
28 766 461
+7%
30 283 970
+5%
31 908 655
+5%
33 318 811
+4%
34 644 824
+4%
35 717 522
+3%
37 142 385
+4%
37 835 891
+2%
38 347 975
+1%
39 404 599
+3%
40 257 344
+2%
Gross Profit
Cost of Revenue
(1 329 957)
(1 378 549)
(1 498 355)
(1 597 500)
(1 691 747)
(1 805 794)
(1 869 630)
(1 941 525)
(2 015 877)
(2 062 911)
(2 116 862)
(2 182 687)
(2 269 634)
(2 389 361)
(2 208 515)
(2 064 536)
(1 971 663)
(1 626 630)
(1 750 073)
(1 881 802)
(1 880 806)
(2 054 321)
(2 114 132)
(2 121 886)
(2 218 453)
(2 336 090)
(2 434 977)
(2 556 616)
(2 680 161)
(2 847 206)
(3 032 500)
(3 272 492)
(3 499 356)
(3 726 165)
(3 983 847)
(4 197 448)
(4 529 696)
(4 885 537)
(5 231 706)
(5 585 729)
(6 081 914)
(6 352 461)
(6 549 599)
(6 852 891)
(6 871 336)
(7 050 084)
(7 141 409)
(7 263 690)
(7 389 519)
(7 276 597)
(7 414 356)
(7 601 195)
(7 714 026)
(8 449 611)
(8 893 470)
(9 309 873)
(9 818 215)
(9 869 417)
(10 165 638)
(10 369 628)
(10 857 157)
(11 418 524)
(11 489 406)
(10 158 963)
(9 191 173)
(8 724 904)
(8 659 714)
(10 106 346)
(9 889 398)
(11 073 829)
(11 801 398)
(12 716 140)
(14 521 664)
(15 479 266)
(16 487 910)
(17 304 639)
(18 228 317)
(18 964 608)
(19 814 464)
(20 603 073)
(21 768 724)
(22 379 135)
(22 586 135)
(23 463 249)
(24 019 292)
Gross Profit
856 548
N/A
930 169
+9%
977 839
+5%
1 012 464
+4%
1 039 917
+3%
1 071 035
+3%
1 110 099
+4%
1 153 481
+4%
1 208 629
+5%
1 270 241
+5%
1 307 706
+3%
1 359 537
+4%
1 417 808
+4%
1 497 072
+6%
1 565 747
+5%
1 653 251
+6%
1 767 801
+7%
1 841 406
+4%
1 916 520
+4%
1 991 529
+4%
2 029 919
+2%
2 057 894
+1%
2 115 984
+3%
2 174 484
+3%
2 258 996
+4%
2 376 410
+5%
2 498 454
+5%
2 667 684
+7%
2 851 415
+7%
3 042 603
+7%
3 227 556
+6%
3 419 296
+6%
3 620 040
+6%
3 858 920
+7%
4 079 681
+6%
4 307 029
+6%
4 532 480
+5%
4 848 703
+7%
5 059 848
+4%
5 270 381
+4%
5 397 887
+2%
5 469 645
+1%
5 562 391
+2%
5 569 352
+0%
5 687 751
+2%
5 782 715
+2%
5 893 663
+2%
6 127 415
+4%
6 332 230
+3%
6 873 018
+9%
7 185 143
+5%
7 601 094
+6%
7 829 397
+3%
7 856 121
+0%
8 111 736
+3%
8 375 041
+3%
8 618 614
+3%
9 051 706
+5%
9 106 016
+1%
9 462 494
+4%
9 646 151
+2%
10 218 785
+6%
10 176 495
0%
8 283 965
-19%
7 252 028
-12%
6 122 494
-16%
5 838 368
-5%
7 100 161
+22%
6 869 007
-3%
7 349 974
+7%
7 942 668
+8%
8 820 869
+11%
10 642 846
+21%
11 458 074
+8%
12 278 551
+7%
12 979 331
+6%
13 680 338
+5%
14 354 203
+5%
14 830 360
+3%
15 114 449
+2%
15 373 661
+2%
15 456 756
+1%
15 761 840
+2%
15 941 350
+1%
16 238 052
+2%
Operating Income
Operating Expenses
(665 208)
(729 512)
(768 959)
(797 108)
(834 968)
(877 327)
(915 059)
(952 902)
(1 003 203)
(1 074 382)
(1 107 177)
(1 159 130)
(1 211 910)
(1 239 887)
(1 305 029)
(1 386 402)
(1 502 344)
(1 538 057)
(1 608 623)
(1 672 897)
(1 709 516)
(1 760 152)
(1 816 665)
(1 820 842)
(1 864 928)
(1 939 400)
(2 029 519)
(2 177 389)
(2 290 980)
(2 420 338)
(2 574 580)
(2 725 913)
(2 906 438)
(3 097 630)
(3 308 033)
(3 537 108)
(3 764 468)
(4 097 685)
(4 308 072)
(4 536 308)
(4 800 022)
(4 938 331)
(4 986 952)
(5 145 144)
(5 214 070)
(5 260 112)
(5 268 694)
(5 449 237)
(5 537 333)
(5 985 096)
(6 204 455)
(6 468 862)
(6 734 063)
(6 735 621)
(6 970 344)
(7 126 369)
(7 259 118)
(7 546 193)
(7 673 919)
(7 821 160)
(7 934 624)
(8 229 463)
(8 333 474)
(7 585 750)
(7 038 956)
(6 179 357)
(5 822 685)
(6 125 853)
(6 077 638)
(6 128 270)
(6 407 919)
(6 946 452)
(7 618 995)
(8 388 531)
(9 033 281)
(9 401 552)
(10 124 147)
(10 758 165)
(11 185 365)
(11 635 623)
(11 955 478)
(12 006 378)
(12 343 001)
(12 574 517)
(12 778 508)
Selling, General & Administrative
(665 206)
(729 512)
(768 958)
(797 107)
(834 968)
(877 327)
(915 059)
(952 902)
(1 003 203)
(1 074 382)
(1 107 177)
(1 159 130)
(1 211 910)
(1 239 887)
(1 305 029)
(1 386 402)
(1 502 344)
(1 538 057)
(1 606 130)
(1 667 910)
(1 702 036)
(1 750 178)
(1 799 211)
(1 803 388)
(1 847 474)
(1 927 317)
(2 019 929)
(2 170 292)
(2 286 377)
(2 420 338)
(2 574 580)
(2 725 914)
(2 906 438)
(2 756 932)
(3 209 065)
(3 329 150)
(3 440 019)
(3 647 048)
(3 828 444)
(4 027 137)
(4 267 846)
(4 390 452)
(4 473 408)
(4 573 376)
(4 634 966)
(4 681 220)
(4 768 460)
(4 850 965)
(4 928 798)
(5 361 901)
(5 615 252)
(5 869 189)
(6 075 112)
(6 054 103)
(6 220 663)
(6 351 697)
(6 511 551)
(6 785 353)
(6 824 239)
(6 959 579)
(7 054 721)
(7 403 541)
(7 467 455)
(6 578 092)
(5 674 816)
(3 922 025)
(3 918 087)
(4 031 665)
(4 089 258)
(3 942 793)
(4 324 118)
(4 871 505)
(5 348 406)
(6 021 818)
(6 624 330)
(7 035 358)
(7 815 777)
(8 176 446)
(8 473 866)
(8 844 161)
(9 039 156)
(9 065 165)
(9 290 896)
(9 353 542)
(9 459 022)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(2 493)
(4 987)
(7 480)
(9 973)
(17 453)
(17 453)
(17 453)
(12 083)
0
0
0
0
0
0
0
(340 698)
(98 968)
(207 958)
(324 449)
(450 636)
(479 627)
(509 170)
(532 175)
(547 879)
(564 067)
(571 768)
(579 104)
(578 892)
(589 302)
(598 272)
(608 535)
(623 195)
(630 288)
(640 758)
(658 951)
(681 518)
(705 011)
(730 002)
(747 566)
(760 840)
(775 370)
(787 271)
(805 593)
(825 922)
(845 230)
(1 128 506)
(1 506 902)
(2 257 332)
(2 071 300)
(2 125 367)
(2 062 636)
(2 185 477)
(2 156 427)
(2 141 459)
(2 272 110)
(2 366 713)
(2 408 951)
(2 465 241)
(2 407 417)
(2 581 719)
(2 711 499)
(2 791 462)
(2 916 322)
(2 941 213)
(2 966 777)
(3 135 647)
(3 234 158)
Other Operating Expenses
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
(9 590)
(7 097)
(4 603)
0
0
0
0
0
0
0
0
0
0
0
0
0
50 523
0
0
0
89 068
0
0
0
41 085
41 085
0
0
(44 670)
(44 670)
0
0
(74 310)
(74 310)
(74 310)
0
(20 789)
120 848
142 762
0
166 702
31 179
74 256
0
72 626
66 512
1 521
0
0
99 047
99 047
0
0
0
0
0
(85 328)
(85 328)
(85 328)
Operating Income
191 342
N/A
200 657
+5%
208 881
+4%
215 357
+3%
204 949
-5%
193 708
-5%
195 040
+1%
200 579
+3%
205 426
+2%
195 859
-5%
200 529
+2%
200 407
0%
205 898
+3%
257 184
+25%
260 717
+1%
266 848
+2%
265 456
-1%
303 349
+14%
307 897
+1%
318 632
+3%
320 403
+1%
297 742
-7%
299 319
+1%
353 642
+18%
394 068
+11%
437 010
+11%
468 935
+7%
490 296
+5%
560 435
+14%
622 265
+11%
652 976
+5%
693 383
+6%
713 602
+3%
761 290
+7%
771 648
+1%
769 920
0%
768 012
0%
751 018
-2%
751 776
+0%
734 073
-2%
597 865
-19%
531 315
-11%
575 439
+8%
424 208
-26%
473 681
+12%
522 603
+10%
624 968
+20%
678 177
+9%
794 896
+17%
887 922
+12%
980 688
+10%
1 132 232
+15%
1 095 334
-3%
1 120 500
+2%
1 141 393
+2%
1 248 673
+9%
1 359 497
+9%
1 505 513
+11%
1 432 097
-5%
1 641 334
+15%
1 711 527
+4%
1 989 322
+16%
1 843 021
-7%
698 215
-62%
213 072
-69%
(56 863)
N/A
15 683
N/A
974 308
+6 113%
791 369
-19%
1 221 704
+54%
1 534 749
+26%
1 874 417
+22%
3 023 851
+61%
3 069 543
+2%
3 245 270
+6%
3 577 779
+10%
3 556 191
-1%
3 596 038
+1%
3 644 995
+1%
3 478 826
-5%
3 418 183
-2%
3 450 378
+1%
3 418 839
-1%
3 366 833
-2%
3 459 544
+3%
Pre-Tax Income
Interest Income Expense
(39 951)
(46 358)
(43 532)
(38 040)
(38 136)
(26 495)
(30 809)
(43 467)
(51 154)
(67 138)
(72 693)
(64 676)
(79 721)
(121 019)
(138 163)
(112 350)
(115 528)
(350 415)
(324 355)
(258 997)
(215 467)
29 815
24 674
(81 940)
(119 858)
(105 586)
(105 610)
(104 289)
(108 314)
(108 639)
(140 310)
(153 789)
(169 032)
(168 898)
(176 793)
(199 249)
(254 831)
(280 339)
(294 106)
(326 235)
(310 507)
(337 269)
(385 412)
(401 306)
(441 589)
(376 611)
(357 612)
(368 017)
(317 728)
(323 486)
(303 346)
(252 500)
(221 340)
(197 473)
(176 271)
(141 203)
(131 077)
(363 802)
(361 335)
(354 938)
(321 767)
(250 840)
(357 397)
(427 185)
(577 880)
(511 600)
(492 604)
(497 796)
(466 275)
(448 271)
(384 719)
(333 276)
(365 256)
(309 179)
(314 800)
(315 323)
(230 633)
(294 929)
(329 170)
(412 102)
(401 620)
(408 130)
(392 499)
(326 075)
(373 931)
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
49 256
50 523
0
137 438
88 182
89 068
0
2 153
42 049
41 085
0
0
17 560
37 722
0
0
(61 040)
0
0
0
0
0
0
0
0
0
0
0
0
0
282 754
282 754
282 754
381 801
99 047
0
0
0
0
0
0
(87 489)
0
0
0
Gain/Loss on Disposition of Assets
1 540
1 246
(967)
708
1 456
1 027
514
(2 422)
(3 014)
(4 474)
(4 594)
(2 946)
(3 127)
(5 877)
(7 616)
(7 957)
(8 477)
(9 126)
(9 959)
(8 622)
(6 611)
(11 844)
(4 492)
(5 240)
(13 341)
(57 312)
(50 231)
(57 530)
(51 011)
(16 222)
(13 398)
(5 517)
(3 218)
(9 558)
(1 954)
(3 954)
(5 985)
(6 532)
(8 451)
(11 187)
(13 487)
(30 738)
(28 703)
(36 352)
(35 185)
(31 336)
(29 877)
(18 378)
(23 221)
(42 652)
(41 907)
(57 037)
(61 668)
(78 805)
167 275
180 925
185 998
215 648
(35 699)
(39 996)
(37 231)
(31 764)
(28 107)
(31 056)
(35 188)
(35 267)
(20 502)
(17 717)
(16 490)
(30 826)
(25 906)
(35 879)
(51 594)
(51 302)
(62 437)
(43 084)
(21 016)
(22 957)
(17 356)
(23 560)
(36 418)
(60 051)
(56 821)
(56 678)
(49 615)
Total Other Income
(6 459)
4 116
2 148
(2 520)
4 358
9 492
13 288
12 770
11 577
12 526
14 865
11 890
16 299
21 327
18 747
18 530
14 359
(31 187)
(32 939)
(39 832)
(42 634)
(33 875)
(24 397)
(13 974)
(12 665)
1 679
(15 128)
(9 243)
(25 123)
(12 833)
2 404
4 167
24 129
14 803
11 218
10 049
15 377
20 959
18 114
15 486
4 027
(36 137)
(37 941)
(55 343)
(41 254)
(55 635)
(87 817)
(105 911)
(169 408)
(161 379)
(170 741)
(192 717)
(191 069)
(284 494)
(216 890)
(415 190)
(495 509)
(183 942)
(147 948)
30 804
108 576
(81 216)
(39 692)
4 452
71 984
(120 076)
(186 979)
(179 320)
(230 453)
(67 276)
(37 539)
(15 964)
71 750
81 760
118 501
70 325
(12 079)
(75 257)
(119 854)
(90 210)
(58 029)
(60 935)
(65 376)
(33 100)
(40 800)
Pre-Tax Income
146 472
N/A
159 660
+9%
166 529
+4%
175 505
+5%
172 626
-2%
177 732
+3%
178 032
+0%
167 459
-6%
162 835
-3%
136 774
-16%
138 108
+1%
144 676
+5%
139 350
-4%
151 616
+9%
133 686
-12%
165 072
+23%
155 811
-6%
(87 379)
N/A
(59 356)
+32%
11 181
N/A
55 691
+398%
281 839
+406%
295 105
+5%
252 489
-14%
248 205
-2%
275 790
+11%
297 965
+8%
319 233
+7%
375 986
+18%
484 572
+29%
501 672
+4%
538 243
+7%
565 481
+5%
597 638
+6%
604 120
+1%
576 768
-5%
522 574
-9%
485 107
-7%
467 333
-4%
412 137
-12%
327 154
-21%
177 694
-46%
123 384
-31%
68 646
-44%
43 836
-36%
148 089
+238%
149 663
+1%
188 025
+26%
326 589
+74%
401 490
+23%
464 694
+16%
629 978
+36%
638 817
+1%
597 451
-6%
915 508
+53%
873 206
-5%
857 870
-2%
1 173 417
+37%
887 115
-24%
1 277 204
+44%
1 461 105
+14%
1 625 502
+11%
1 417 825
-13%
244 426
-83%
(328 012)
N/A
(723 806)
-121%
(684 402)
+5%
279 475
N/A
78 151
-72%
675 331
+764%
1 369 339
+103%
1 772 052
+29%
2 961 505
+67%
3 172 623
+7%
3 085 581
-3%
3 289 697
+7%
3 292 463
+0%
3 202 895
-3%
3 178 615
-1%
2 952 954
-7%
2 922 116
-1%
2 833 773
-3%
2 904 143
+2%
2 950 980
+2%
2 995 198
+1%
Net Income
Tax Provision
(42 599)
(45 759)
(49 064)
(52 848)
(44 823)
(45 787)
(45 199)
(43 506)
(49 209)
(27 382)
(27 861)
(28 378)
(22 412)
(36 187)
(28 939)
(38 202)
(37 362)
17 588
6 413
(20 239)
(42 284)
(117 847)
(120 352)
(103 286)
(102 239)
(74 719)
(83 269)
(87 771)
(96 214)
(124 147)
(126 656)
(141 902)
(149 611)
(164 887)
(166 629)
(164 344)
(144 714)
(157 314)
(155 494)
(126 431)
(110 786)
(99 486)
(82 040)
(68 077)
(61 715)
(117 994)
(114 497)
(137 629)
(196 217)
(193 015)
(212 964)
(292 783)
(295 000)
(247 370)
(266 365)
(296 570)
(276 469)
(359 501)
(365 309)
(361 301)
(422 416)
(461 995)
(393 766)
(141 480)
6 099
138 502
90 246
(120 916)
(105 755)
(207 647)
(320 445)
(370 824)
(588 027)
(661 814)
(660 885)
(721 347)
(716 189)
(857 602)
(828 727)
(794 348)
(797 646)
(686 357)
(691 054)
(733 923)
(763 789)
Income from Continuing Operations
103 873
113 902
117 464
122 656
127 802
131 944
132 833
123 953
113 626
109 392
110 247
116 298
116 938
115 429
104 747
126 870
118 449
(69 791)
(52 943)
(9 058)
13 407
163 992
174 753
149 203
145 966
201 071
214 696
231 463
279 772
360 425
375 016
396 340
415 870
432 751
437 491
412 424
377 860
327 793
311 839
285 706
216 368
78 208
41 344
569
(17 879)
30 095
35 166
50 396
130 372
208 476
251 731
337 196
343 818
350 081
649 143
576 636
581 401
813 916
521 806
915 903
1 038 689
1 163 507
1 024 059
102 946
(321 913)
(585 304)
(594 156)
158 559
(27 604)
467 684
1 048 894
1 401 228
2 373 478
2 510 809
2 424 696
2 568 350
2 576 274
2 345 293
2 349 888
2 158 606
2 124 470
2 147 416
2 213 089
2 217 057
2 231 409
Income to Minority Interest
(1)
0
0
0
0
0
0
0
0
(43)
(43)
(43)
(43)
1
1
1
1
0
0
(6)
0
(6)
(6)
0
(6)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
853
2 844
8 202
8 202
7 239
5 248
(110)
(110)
0
0
0
(7 142)
(15 430)
(21 915)
(27 290)
(38 760)
(78 087)
(100 096)
(171 659)
(217 689)
(230 014)
(220 748)
(76 707)
7 232
31 588
58 449
(32 629)
(4 229)
(47 508)
(123 248)
(202 837)
(354 517)
(392 929)
(423 321)
(445 881)
(474 123)
(451 744)
(446 904)
(409 734)
(420 063)
(379 799)
(387 200)
(387 851)
(388 975)
Net Income (Common)
103 872
N/A
113 901
+10%
117 464
+3%
122 656
+4%
127 802
+4%
131 944
+3%
132 833
+1%
123 953
-7%
113 626
-8%
109 350
-4%
110 205
+1%
116 256
+5%
116 896
+1%
115 429
-1%
104 747
-9%
126 870
+21%
118 449
-7%
(69 791)
N/A
(52 943)
+24%
(9 064)
+83%
13 407
N/A
163 986
+1 123%
174 747
+7%
149 203
-15%
145 960
-2%
201 071
+38%
214 696
+7%
231 463
+8%
279 772
+21%
360 425
+29%
375 016
+4%
396 340
+6%
415 870
+5%
432 751
+4%
437 491
+1%
412 424
-6%
377 860
-8%
327 792
-13%
311 838
-5%
285 705
-8%
216 367
-24%
79 061
-63%
44 188
-44%
8 771
-80%
(9 677)
N/A
37 334
N/A
40 414
+8%
50 286
+24%
130 262
+159%
208 476
+60%
251 731
+21%
337 196
+34%
336 676
0%
334 651
-1%
627 228
+87%
549 346
-12%
542 641
-1%
735 829
+36%
421 710
-43%
744 244
+76%
821 000
+10%
933 493
+14%
803 311
-14%
26 239
-97%
(314 681)
N/A
(553 716)
-76%
(535 707)
+3%
125 930
N/A
(31 833)
N/A
420 176
N/A
925 646
+120%
1 198 391
+29%
2 018 961
+68%
2 117 880
+5%
2 001 375
-6%
2 122 469
+6%
2 102 151
-1%
1 893 549
-10%
1 902 984
+0%
1 748 872
-8%
1 704 407
-3%
1 767 617
+4%
1 825 889
+3%
1 829 206
+0%
1 842 434
+1%
EPS (Diluted)
10.32
N/A
9.16
-11%
7.07
-23%
7.38
+4%
7.69
+4%
7.95
+3%
8.02
+1%
7.48
-7%
6.85
-8%
6.59
-4%
6.64
+1%
7.01
+6%
7.05
+1%
6.95
-1%
6.31
-9%
7.64
+21%
7.14
-7%
-4.2
N/A
-3.18
+24%
-0.54
+83%
0.81
N/A
9.88
+1 120%
10.53
+7%
8.99
-15%
8.79
-2%
12.11
+38%
12.93
+7%
13.79
+7%
16.85
+22%
21.71
+29%
22.59
+4%
23.61
+5%
25.06
+6%
26.07
+4%
26.36
+1%
24.85
-6%
22.77
-8%
19.75
-13%
18.79
-5%
17.21
-8%
13.03
-24%
4.76
-63%
2.66
-44%
0.53
-80%
-0.58
N/A
2.26
N/A
2.45
+8%
3.06
+25%
7.89
+158%
12.61
+60%
15.16
+20%
20.31
+34%
20.3
0%
20.24
0%
37.92
+87%
33.21
-12%
32.81
-1%
44.5
+36%
25.5
-43%
45
+76%
49.64
+10%
56.44
+14%
48.57
-14%
1.59
-97%
-19.03
N/A
-33.48
-76%
-32.39
+3%
7.61
N/A
-1.92
N/A
25.4
N/A
55.97
+120%
72.46
+29%
122.07
+68%
128.05
+5%
121
-6%
128.33
+6%
127.1
-1%
114.49
-10%
115.06
+0%
105.74
-8%
103.05
-3%
106.87
+4%
109.99
+3%
110.19
+0%
110.99
+1%

See Also

Summary
MAPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAPI stock valuation using valuation multiples.
Wall Street Estimates
MAPI 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
MAPI 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 307,800+ 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.