Watchlist Manager

Watchlist

Price: 890 IDR Market Closed

Market Cap: Rp4.5T

Income Statement

Operating Income

Currency: IDR

		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
Revenue
Interest Expense		39 665	47 263	54 264	63 441	71 836	76 987	87 382	101 824	108 355	133 604	147 664	161 369	189 616	207 119	226 173	231 326	224 884	209 005	200 722	208 341	230 243	250 248	283 745	307 889	336 859	364 198	372 146	378 297	367 296	364 171	354 788	342 633	330 362	317 080	308 209	306 869	326 752	329 587	345 037	365 387	365 250	396 460	386 412	365 407	334 010	269 259	233 390	198 947	168 239	151 389	137 251	126 875	131 944	133 443	140 705	149 026	160 968	130 887	151 660	168 799	167 129	206 504	191 160	173 872	183 865	186 185	198 679	223 169	236 416	268 471	285 119	308 876	315 691	310 369	304 331	277 451	246 201	225 687	0	0
Revenue		162 958 N/A	189 267 +16%	207 253 +10%	226 651 +9%	245 496 +8%	255 701 +4%	276 332 +8%	307 864 +11%	335 923 +9%	393 188 +17%	453 642 +15%	520 068 +15%	592 639 +14%	644 137 +9%	675 491 +5%	686 867 +2%	675 454 -2%	672 495 0%	679 022 +1%	705 864 +4%	784 961 +11%	853 891 +9%	957 495 +12%	1 040 757 +9%	1 099 541 +6%	1 170 319 +6%	1 208 352 +3%	1 239 524 +3%	1 267 976 +2%	1 291 914 +2%	1 318 146 +2%	1 350 149 +2%	1 391 803 +3%	1 426 536 +2%	1 435 863 +1%	1 467 561 +2%	1 508 377 +3%	1 546 600 +3%	1 610 543 +4%	1 655 271 +3%	1 667 516 +1%	1 688 927 +1%	1 651 664 -2%	1 606 146 -3%	1 524 577 -5%	1 452 476 -5%	1 410 030 -3%	1 359 978 -4%	1 373 984 +1%	1 410 049 +3%	1 397 523 -1%	1 414 750 +1%	1 429 907 +1%	1 464 952 +2%	1 515 493 +3%	1 582 247 +4%	1 659 087 +5%	1 734 494 +5%	1 823 187 +5%	1 769 395 -3%	1 685 691 -5%	1 548 944 -8%	1 474 724 -5%	1 542 844 +5%	1 623 789 +5%	1 755 596 +8%	1 871 172 +7%	1 977 696 +6%	2 086 977 +6%	2 161 736 +4%	2 217 546 +3%	2 203 738 -1%	2 205 609 +0%	2 188 446 -1%	2 166 073 -1%	2 227 078 +3%	2 256 198 +1%	2 311 579 +2%	2 380 091 +3%	2 427 915 +2%
Operating Income
Operating Expenses		(69 884)	(80 899)	(86 879)	(94 362)	(100 657)	(107 304)	(112 911)	(122 747)	(132 688)	(147 964)	(172 906)	(205 589)	(245 906)	(290 603)	(303 739)	(320 752)	(315 671)	(315 302)	(339 576)	(357 798)	(402 897)	(426 747)	(461 514)	(496 450)	(483 493)	(565 344)	(595 173)	(617 037)	(667 703)	(636 358)	(652 160)	(669 692)	(742 620)	(763 500)	(786 109)	(801 716)	(778 470)	(807 676)	(840 557)	(862 921)	(887 984)	(974 460)	(896 438)	(894 684)	(861 476)	(860 170)	(818 692)	(820 309)	(831 771)	(819 846)	(820 446)	(828 571)	(846 801)	(889 523)	(914 266)	(947 131)	(983 050)	(1 038 307)	(1 091 067)	(1 114 814)	(1 096 073)	(1 111 478)	(1 056 931)	(1 053 870)	(1 027 743)	(957 088)	(986 617)	(982 112)	(972 725)	(1 046 698)	(1 104 669)	(1 143 741)	(1 262 254)	(1 331 391)	(1 417 087)	(1 469 388)	(1 504 891)	(1 441 007)	(1 498 741)	(1 565 236)
Selling, General & Administrative		(58 192)	(65 531)	(70 158)	(73 956)	(74 329)	(77 349)	(81 703)	(88 922)	(96 690)	(107 677)	(123 423)	(149 251)	(181 473)	(242 035)	(255 320)	(278 675)	(283 533)	(252 768)	(278 928)	(294 126)	(333 228)	(371 734)	(398 399)	(426 715)	(450 993)	(475 471)	(493 326)	(502 476)	(505 916)	(521 561)	(542 614)	(565 733)	(589 637)	(587 002)	(614 986)	(637 960)	(661 719)	(712 115)	(758 488)	(768 834)	(790 561)	(796 973)	(826 533)	(829 626)	(804 397)	(765 828)	(730 868)	(735 842)	(746 041)	(756 298)	(752 937)	(768 378)	(792 677)	(822 745)	(841 941)	(870 009)	(898 512)	(944 090)	(988 865)	(1 005 345)	(986 322)	(993 258)	(938 074)	(933 793)	(910 171)	(842 435)	(875 820)	(870 545)	(854 279)	(923 135)	(982 162)	(1 033 227)	(1 155 128)	(1 271 735)	(1 331 650)	(1 380 809)	(1 427 040)	(1 359 059)	(1 422 320)	(1 485 309)
Depreciation & Amortization		(4 983)	(5 133)	(5 623)	(6 116)	(6 579)	(6 627)	(6 886)	(7 411)	(7 603)	(8 258)	(8 729)	(9 205)	(9 814)	(10 790)	(11 667)	(12 531)	(13 598)	(14 712)	(16 056)	(17 502)	(19 116)	(19 534)	(20 619)	(21 700)	(22 419)	(24 090)	(26 056)	(27 566)	(29 160)	(30 257)	(29 709)	(29 195)	(28 668)	(28 247)	(28 743)	(27 436)	(26 663)	(28 247)	(18 393)	(19 628)	(20 788)	(24 818)	(25 903)	(27 328)	(27 662)	(32 799)	(33 186)	(32 755)	(32 417)	(26 836)	(26 139)	(25 446)	(24 827)	(28 302)	(28 496)	(28 380)	(28 470)	(27 036)	(27 074)	(25 157)	(23 970)	(34 454)	(36 354)	(39 714)	(41 748)	(39 080)	(40 892)	(42 973)	(45 932)	(42 587)	(45 966)	(49 439)	(52 608)	(56 314)	(58 299)	(62 011)	(65 279)	(69 136)	(72 508)	(75 424)
Other Operating Expenses		(6 709)	(10 235)	(11 100)	(14 292)	(19 749)	(23 328)	(24 321)	(26 413)	(28 395)	(32 029)	(40 754)	(47 133)	(54 618)	(37 778)	(36 751)	(29 545)	(18 540)	(47 822)	(44 590)	(46 169)	(50 551)	(35 479)	(42 497)	(48 035)	(10 082)	(65 783)	(75 792)	(86 996)	(132 628)	(84 540)	(79 837)	(74 764)	(124 315)	(148 251)	(142 380)	(136 320)	(90 088)	(67 314)	(63 676)	(74 459)	(76 635)	(152 669)	(44 002)	(37 730)	(29 417)	(61 543)	(54 638)	(51 712)	(53 313)	(36 712)	(41 370)	(34 747)	(29 297)	(38 476)	(43 829)	(48 742)	(56 068)	(67 181)	(75 128)	(84 312)	(85 781)	(83 766)	(82 503)	(80 363)	(75 824)	(75 573)	(69 905)	(68 594)	(72 514)	(80 976)	(76 541)	(61 075)	(54 518)	(3 342)	(27 138)	(26 568)	(12 572)	(12 812)	(3 913)	(4 503)
Operating Income		93 073 N/A	108 368 +16%	120 372 +11%	132 288 +10%	144 839 +9%	148 397 +2%	163 420 +10%	185 116 +13%	203 232 +10%	245 224 +21%	280 734 +14%	314 477 +12%	346 732 +10%	353 534 +2%	371 751 +5%	366 114 -2%	359 782 -2%	357 193 -1%	339 446 -5%	348 065 +3%	382 063 +10%	427 144 +12%	495 980 +16%	544 307 +10%	616 048 +13%	604 975 -2%	613 179 +1%	622 487 +2%	600 273 -4%	655 556 +9%	665 986 +2%	680 457 +2%	649 183 -5%	663 036 +2%	649 754 -2%	665 845 +2%	729 907 +10%	738 924 +1%	769 986 +4%	792 350 +3%	779 532 -2%	714 467 -8%	755 226 +6%	711 462 -6%	663 101 -7%	592 306 -11%	591 338 0%	539 669 -9%	542 213 +0%	590 203 +9%	577 077 -2%	586 179 +2%	583 106 -1%	575 429 -1%	601 227 +4%	635 116 +6%	676 037 +6%	696 187 +3%	732 120 +5%	654 581 -11%	589 618 -10%	437 466 -26%	417 793 -4%	488 974 +17%	596 046 +22%	798 508 +34%	884 555 +11%	995 584 +13%	1 114 252 +12%	1 115 038 +0%	1 112 877 0%	1 059 997 -5%	943 355 -11%	857 055 -9%	748 986 -13%	757 690 +1%	751 307 -1%	870 572 +16%	881 350 +1%	862 679 -2%
Pre-Tax Income
Interest Income Expense		(39 665)	(47 263)	(54 264)	(63 440)	(71 835)	(76 987)	(87 381)	(101 823)	(108 354)	(133 604)	(147 663)	(161 368)	(189 616)	(207 119)	(226 173)	(231 326)	(224 884)	(209 005)	(200 722)	(208 341)	(230 243)	(250 248)	(283 745)	(307 890)	(336 859)	(364 198)	(372 146)	(378 297)	(367 296)	(364 171)	(354 788)	(342 633)	(330 362)	(317 080)	(296 277)	(315 927)	(335 810)	(329 587)	(385 488)	(389 798)	(433 561)	(388 169)	(421 015)	(392 386)	(314 666)	(255 377)	(229 916)	(198 997)	(163 426)	(151 539)	(138 089)	(126 862)	(139 216)	(133 437)	(140 700)	(149 022)	(160 965)	(130 887)	(206 377)	(223 528)	(221 854)	(206 503)	(191 171)	(173 871)	(183 869)	(186 185)	(198 680)	(223 167)	(236 416)	(277 578)	(294 819)	(323 506)	(331 665)	(321 012)	(304 080)	(271 821)	(236 249)	(221 903)	(203 472)	(196 628)
Gain/Loss on Disposition of Assets		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	373	512	0	0	692	1 246	2 451	3 139	2 638	2 834	2 011	2 038	2 676	2 690	3 162	2 979	3 343	3 276	3 316	3 612	3 031	2 794	3 628	3 291	2 856	2 261	2 094	2 523	1 578	2 148	1 300	1 715	1 725	1 904	1 457	1 717	2 803	2 383	2 871	2 529	2 446	1 983	1 807	21 222	20 421	21 122
Total Other Income		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	512	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	0	(54 731)	0	0	0	0	920	920	920	0	0	0	0	0	0	0	8 288	(11 294)	5 282	5 282	(3 006)	(1 830)	(474)	(861)
Pre-Tax Income		53 409 N/A	61 106 +14%	66 109 +8%	68 848 +4%	73 003 +6%	71 410 -2%	76 038 +6%	83 292 +10%	94 878 +14%	111 620 +18%	133 071 +19%	153 109 +15%	157 116 +3%	146 415 -7%	145 578 -1%	134 787 -7%	134 897 +0%	148 187 +10%	138 723 -6%	139 724 +1%	151 820 +9%	176 896 +17%	212 236 +20%	236 418 +11%	279 189 +18%	240 777 -14%	241 032 +0%	244 189 +1%	232 977 -5%	291 385 +25%	311 198 +7%	337 824 +9%	318 821 -6%	345 956 +9%	353 850 +2%	350 430 -1%	394 609 +13%	409 337 +4%	385 190 -6%	403 798 +5%	348 422 -14%	329 437 -5%	336 849 +2%	321 910 -4%	350 446 +9%	338 967 -3%	364 098 +7%	343 362 -6%	381 949 +11%	441 643 +16%	442 331 +0%	462 593 +5%	447 206 -3%	445 604 0%	463 558 +4%	488 888 +5%	518 700 +6%	513 860 -1%	528 599 +3%	433 314 -18%	369 858 -15%	233 486 -37%	229 120 -2%	318 171 +39%	414 397 +30%	614 038 +48%	687 600 +12%	774 321 +13%	879 293 +14%	839 177 -5%	820 861 -2%	738 874 -10%	622 849 -16%	527 278 -15%	452 634 -14%	493 134 +9%	513 859 +4%	668 061 +30%	697 825 +4%	686 312 -2%
Net Income
Tax Provision		(15 959)	(18 056)	(19 333)	(19 724)	(21 265)	(20 860)	(22 404)	(25 857)	(30 345)	(33 249)	(39 636)	(44 474)	(46 297)	(41 107)	(39 784)	(35 941)	(31 713)	(40 082)	(36 770)	(35 959)	(39 851)	(44 234)	(53 113)	(59 084)	(59 958)	(60 516)	(60 696)	(61 683)	(68 803)	(73 383)	(78 416)	(85 089)	(80 284)	(87 027)	(88 930)	(87 711)	(98 611)	(102 515)	(96 408)	(101 425)	(87 870)	(82 873)	(84 754)	(79 540)	(87 714)	(83 683)	(90 506)	(86 224)	(93 422)	(108 711)	(109 128)	(117 080)	(114 137)	(112 258)	(116 176)	(120 285)	(128 166)	(136 776)	(136 271)	(111 458)	(93 023)	(59 089)	(57 455)	(77 187)	(98 417)	(128 787)	(144 862)	(163 511)	(185 910)	(180 663)	(174 654)	(153 666)	(125 839)	(104 368)	(87 862)	(98 410)	(105 484)	(152 397)	(161 116)	(160 569)
Income from Continuing Operations		37 450	43 049	46 776	49 124	51 738	50 550	53 635	57 436	64 534	78 372	93 434	108 634	110 818	105 308	105 795	98 847	103 186	108 105	101 954	103 766	111 969	132 663	159 123	177 334	219 231	180 261	180 336	182 506	164 174	218 002	232 782	252 735	238 537	258 929	264 920	262 719	295 998	306 822	288 782	302 373	260 552	246 564	252 095	242 370	262 732	255 284	273 592	257 138	288 527	332 932	333 203	345 513	333 069	333 346	347 382	368 603	390 534	377 084	392 328	321 856	276 835	174 397	171 665	240 984	315 980	485 251	542 738	610 810	693 383	658 514	646 207	585 208	497 010	422 910	364 772	394 724	408 375	515 664	536 709	525 743
Net Income (Common)		37 450 N/A	43 049 +15%	46 776 +9%	49 124 +5%	51 738 +5%	50 550 -2%	53 635 +6%	57 436 +7%	64 534 +12%	78 372 +21%	93 434 +19%	108 634 +16%	110 818 +2%	105 308 -5%	105 795 +0%	98 847 -7%	103 186 +4%	108 105 +5%	101 954 -6%	103 766 +2%	111 969 +8%	132 663 +18%	159 123 +20%	177 334 +11%	219 231 +24%	180 261 -18%	180 336 +0%	182 506 +1%	164 174 -10%	218 002 +33%	232 782 +7%	252 735 +9%	238 537 -6%	258 929 +9%	264 920 +2%	262 719 -1%	295 998 +13%	306 822 +4%	288 782 -6%	302 373 +5%	260 552 -14%	246 564 -5%	252 095 +2%	242 370 -4%	262 732 +8%	255 284 -3%	273 592 +7%	257 138 -6%	288 527 +12%	332 932 +15%	333 203 +0%	345 513 +4%	333 069 -4%	333 346 +0%	347 382 +4%	368 603 +6%	390 534 +6%	377 084 -3%	392 328 +4%	321 856 -18%	276 835 -14%	174 397 -37%	171 665 -2%	240 984 +40%	315 980 +31%	485 251 +54%	542 738 +12%	610 810 +13%	693 383 +14%	658 514 -5%	646 207 -2%	585 208 -9%	497 010 -15%	422 910 -15%	364 772 -14%	394 724 +8%	408 375 +3%	515 664 +26%	536 709 +4%	525 743 -2%
EPS (Diluted)		3.98 N/A	4.57 +15%	4.97 +9%	5.22 +5%	5.5 +5%	5.37 -2%	5.7 +6%	6.1 +7%	6.86 +12%	8.33 +21%	9.93 +19%	11.55 +16%	11.78 +2%	11.19 -5%	11.24 +0%	10.51 -6%	10.97 +4%	11.49 +5%	10.84 -6%	11.03 +2%	11.9 +8%	14.1 +18%	16.92 +20%	18.85 +11%	23.31 +24%	19.16 -18%	19.17 +0%	19.4 +1%	17.45 -10%	23.18 +33%	24.75 +7%	26.87 +9%	25.36 -6%	27.53 +9%	28.08 +2%	28.02 0%	31.47 +12%	32.62 +4%	30.7 -6%	32.15 +5%	27.7 -14%	26.21 -5%	26.8 +2%	25.77 -4%	27.93 +8%	27.14 -3%	29.09 +7%	27.34 -6%	30.67 +12%	35.4 +15%	35.43 +0%	12.24 -65%	17.7 +45%	17.72 +0%	18.46 +4%	19.59 +6%	20.76 +6%	75.41 +263%	41.71 -45%	17.11 -59%	55.36 +224%	34.87 -37%	18.25 -48%	48.19 +164%	33.59 -30%	97.04 +189%	108.54 +12%	122.15 +13%	73.72 -40%	131.7 +79%	68.17 -48%	117.03 +72%	52.84 -55%	84.58 +60%	38.78 -54%	41.97 +8%	81.67 +95%	104.1 +27%	107.33 +3%	276.44 +158%

Income Statement Balance Sheet Cash Flow Statement

Income Statement Balance Sheet Cash Flow Statement

See Also

Relative Valuation

Wall Street Estimates

Profitability Analysis

Solvency Analysis

Join more than 322,700+ value investors using Alpha Spread

Create Free Account

or see our plans & pricing

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

What is Intrinsic Value? Help Center Contact Us

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

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.

Get AI-powered insights for any company or topic.

Open AI Assistant

Stock Screener

Discover stocks

Stock Comparison

Smarter decisions through side-by-side analysis

Intrinsic Value Calculator

Discover the true worth of your stocks

DCF Value Calculator

Harness the power of DCF

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.