Metropolitan Kentjana Tbk PT
IDX:MKPI

Watchlist Manager
Metropolitan Kentjana Tbk PT Logo
Metropolitan Kentjana Tbk PT
IDX:MKPI
Watchlist
Price: 24 150 IDR -0.21% Market Closed
Market Cap: 22.9T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+41%
5Y
+72%
10Y
+101%
Operating Income
+
3Y
+51%
5Y
+186%
10Y
+62%
Net Income
+
3Y
+67%
5Y
+172%
10Y
+85%

Earnings Waterfall
Metropolitan Kentjana Tbk PT

Revenue
2.5T IDR
Cost of Revenue
-1.2T IDR
Gross Profit
1.3T IDR
Operating Expenses
-356.3B IDR
Operating Income
973.9B IDR
Other Expenses
98.4B IDR
Net Income
1.1T IDR

Income Statement
Metropolitan Kentjana Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
35 399
33 487
29 348
24 864
19 914
15 559
11 348
8 262
4 863
0
1 049
0
0
1 588
3 942
6 737
12 859
17 357
23 755
23 320
22 809
22 346
21 535
21 359
20 047
18 678
16 657
15 098
13 789
12 464
10 959
9 396
7 990
6 454
5 147
3 915
2 407
1 378
2 572
17 586
32 860
48 019
60 904
58 931
52 065
48 439
43 156
40 996
41 856
35 356
41 432
35 913
39 628
43 781
32 852
27 104
0
10 066
125
5 322
5 551
0
291
495
0
0
Revenue
604 975
N/A
607 912
+0%
680 613
+12%
679 405
0%
700 668
+3%
700 940
+0%
710 284
+1%
726 655
+2%
739 010
+2%
764 388
+3%
826 144
+8%
868 002
+5%
901 258
+4%
900 394
0%
888 506
-1%
895 005
+1%
910 806
+2%
978 544
+7%
999 233
+2%
1 049 903
+5%
1 096 592
+4%
1 126 041
+3%
1 154 895
+3%
1 189 325
+3%
1 218 603
+2%
1 255 250
+3%
2 094 491
+67%
2 481 995
+19%
2 846 343
+15%
3 329 957
+17%
2 564 831
-23%
2 520 622
-2%
2 517 417
0%
2 308 451
-8%
2 541 602
+10%
2 640 006
+4%
2 418 584
-8%
2 268 141
-6%
2 217 086
-2%
1 882 614
-15%
1 855 869
-1%
1 867 052
+1%
1 872 934
+0%
1 892 687
+1%
1 605 729
-15%
1 471 606
-8%
1 219 794
-17%
1 074 511
-12%
1 319 872
+23%
1 224 918
-7%
1 318 001
+8%
1 447 949
+10%
1 507 084
+4%
1 791 666
+19%
1 950 932
+9%
2 049 569
+5%
2 170 478
+6%
2 290 980
+6%
2 327 213
+2%
2 383 009
+2%
2 448 411
+3%
2 408 723
-2%
2 482 562
+3%
2 545 640
+3%
2 519 400
-1%
2 524 954
+0%
Gross Profit
Cost of Revenue
(267 042)
(265 428)
(279 495)
(284 583)
(293 120)
(304 202)
(308 435)
(319 249)
(325 901)
(321 373)
(341 750)
(350 839)
(356 985)
(365 663)
(365 281)
(371 711)
(393 903)
(427 810)
(442 302)
(470 236)
(488 710)
(500 067)
(513 486)
(523 316)
(531 644)
(534 555)
(1 006 671)
(1 212 519)
(1 406 143)
(1 660 657)
(1 115 507)
(1 065 909)
(1 028 177)
(896 300)
(1 112 889)
(1 164 978)
(1 058 798)
(990 960)
(977 862)
(854 871)
(895 804)
(948 190)
(986 556)
(1 004 548)
(929 592)
(883 402)
(772 658)
(718 779)
(810 070)
(808 929)
(813 047)
(871 192)
(861 595)
(929 079)
(1 014 787)
(1 038 600)
(1 092 789)
(1 133 197)
(1 181 925)
(1 197 314)
(1 211 158)
(1 194 746)
(1 205 545)
(1 226 555)
(1 211 361)
(1 194 791)
Gross Profit
337 932
N/A
342 482
+1%
401 118
+17%
394 821
-2%
407 547
+3%
396 737
-3%
401 849
+1%
407 405
+1%
413 108
+1%
443 016
+7%
484 393
+9%
517 163
+7%
544 273
+5%
534 730
-2%
523 224
-2%
523 294
+0%
516 903
-1%
550 734
+7%
556 931
+1%
579 667
+4%
607 882
+5%
625 974
+3%
641 409
+2%
666 008
+4%
686 958
+3%
720 694
+5%
1 087 820
+51%
1 269 476
+17%
1 440 200
+13%
1 669 301
+16%
1 449 324
-13%
1 454 715
+0%
1 489 242
+2%
1 412 152
-5%
1 428 713
+1%
1 475 028
+3%
1 359 786
-8%
1 277 181
-6%
1 239 224
-3%
1 027 743
-17%
960 066
-7%
918 862
-4%
886 378
-4%
888 139
+0%
676 137
-24%
588 203
-13%
447 136
-24%
355 732
-20%
509 802
+43%
415 988
-18%
504 955
+21%
576 757
+14%
645 490
+12%
862 587
+34%
936 145
+9%
1 010 969
+8%
1 077 688
+7%
1 157 783
+7%
1 145 287
-1%
1 185 695
+4%
1 237 253
+4%
1 213 977
-2%
1 277 017
+5%
1 319 085
+3%
1 308 040
-1%
1 330 163
+2%
Operating Income
Operating Expenses
(68 472)
(64 163)
(73 268)
(72 395)
(75 835)
(71 942)
(68 662)
(69 547)
(71 686)
(71 799)
(79 656)
(80 227)
(71 663)
(76 016)
(80 615)
(83 197)
(94 746)
(94 921)
(87 044)
(95 788)
(102 338)
(106 269)
(109 654)
(138 279)
(124 167)
(120 064)
(301 448)
(329 064)
(416 541)
(481 734)
(345 606)
(343 105)
(341 827)
(309 232)
(324 999)
(326 633)
(318 674)
(328 396)
(322 089)
(299 738)
(299 173)
(302 933)
(292 043)
(302 040)
(241 748)
(248 092)
(243 861)
(217 665)
(244 692)
(212 185)
(175 440)
(185 662)
(195 588)
(215 859)
(263 364)
(277 286)
(296 614)
(318 893)
(328 350)
(340 681)
(339 479)
(338 619)
(342 063)
(350 073)
(355 779)
(356 294)
Selling, General & Administrative
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(21 979)
(93 331)
(67 570)
(103 338)
(110 702)
(114 263)
(148 580)
(133 526)
(124 421)
(306 153)
(333 347)
(422 118)
(490 408)
(353 011)
(349 965)
(355 755)
(316 700)
(328 335)
(329 566)
(314 671)
(332 526)
(330 660)
(315 078)
(315 956)
(312 602)
(313 062)
(314 746)
(259 078)
(269 565)
(261 838)
(250 033)
(278 131)
(250 676)
(217 060)
(226 763)
(232 762)
(257 200)
(297 100)
(301 861)
(317 645)
(331 665)
(343 721)
(353 715)
(356 633)
(356 497)
(363 886)
(367 643)
(377 316)
(378 160)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(263)
(1 042)
(829)
(1 130)
(1 194)
(1 253)
(1 427)
(1 526)
(1 648)
(2 288)
(2 390)
(2 573)
(2 727)
(2 330)
(2 325)
(2 292)
(2 242)
(2 230)
(2 257)
(2 243)
(2 198)
(2 155)
(2 111)
(2 093)
(2 111)
(2 092)
(2 096)
(2 124)
(2 144)
(2 141)
(2 184)
(2 141)
(2 106)
(2 083)
(2 057)
(2 083)
(2 110)
(2 182)
(2 205)
(2 245)
(2 280)
(2 279)
(2 272)
(2 257)
(2 242)
(2 263)
(2 270)
(2 087)
(1 933)
Other Operating Expenses
(68 472)
(64 162)
(73 268)
(72 394)
(75 834)
(71 940)
(68 661)
(69 546)
(71 686)
(71 800)
(79 656)
(80 227)
(71 663)
(76 016)
(80 615)
(83 197)
(94 745)
(72 677)
7 329
(27 387)
2 131
5 627
5 861
11 729
10 886
6 007
6 993
6 675
8 150
11 403
9 735
9 185
16 220
9 710
5 566
5 190
(1 760)
6 328
10 726
17 451
18 876
11 780
23 111
14 802
19 453
23 617
20 118
34 553
35 580
40 596
43 703
43 158
39 257
43 451
35 918
26 780
23 276
15 052
17 650
15 306
19 411
20 119
24 086
19 840
23 624
23 799
Operating Income
269 462
N/A
278 321
+3%
327 850
+18%
322 427
-2%
331 712
+3%
324 796
-2%
333 188
+3%
337 858
+1%
341 422
+1%
371 215
+9%
404 738
+9%
436 935
+8%
472 608
+8%
458 713
-3%
442 610
-4%
440 096
-1%
422 157
-4%
455 814
+8%
469 887
+3%
483 881
+3%
505 546
+4%
519 706
+3%
531 755
+2%
527 730
-1%
562 792
+7%
600 631
+7%
786 371
+31%
940 412
+20%
1 023 659
+9%
1 187 567
+16%
1 103 718
-7%
1 111 609
+1%
1 147 414
+3%
1 102 919
-4%
1 103 714
+0%
1 148 395
+4%
1 041 112
-9%
948 785
-9%
917 135
-3%
728 006
-21%
660 893
-9%
615 928
-7%
594 335
-4%
586 099
-1%
434 389
-26%
340 111
-22%
203 275
-40%
138 067
-32%
265 111
+92%
203 803
-23%
329 515
+62%
391 095
+19%
449 902
+15%
646 728
+44%
672 781
+4%
733 683
+9%
781 074
+6%
838 890
+7%
816 938
-3%
845 014
+3%
897 775
+6%
875 358
-2%
934 954
+7%
969 013
+4%
952 261
-2%
973 869
+2%
Pre-Tax Income
Interest Income Expense
(13 227)
(14 419)
(29 286)
(31 871)
(19 971)
(16 270)
(11 179)
(7 368)
(4 316)
(3 098)
163
1 779
5 591
6 882
5 629
3 348
(1 922)
(4 528)
(5 467)
(12 480)
(9 225)
2 406
20 053
46 145
62 202
101 317
103 611
82 421
89 916
61 873
96 008
119 371
116 205
118 752
89 371
92 592
103 945
110 666
92 413
64 568
24 874
(9 241)
(24 857)
37 700
(11 580)
5 717
(8 154)
(59 516)
(14 952)
(36 086)
(27 632)
(36 864)
(22 795)
(9 016)
22 960
14 943
24 149
39 231
41 659
80 172
103 638
68 366
105 793
115 098
96 236
153 516
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
45
45
116
187
142
142
65
(6)
(3)
(3)
(248)
229
96
(64)
278
(250)
(185)
(172)
74
(350)
(6 328)
(344)
645
(679)
5 278
(626)
389
(99)
(299)
(232)
(155)
0
0
0
0
0
913
913
50
0
(518)
(347)
0
113
(151)
(127)
323
482
431
317
524
269
256
244
Gain/Loss on Disposition of Assets
50
107
68
80
69
(7)
(5)
67
128
136
190
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
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
9 467
8 484
7 784
5 729
6 984
8 697
7 937
7 184
6 286
(491)
(4 815)
(4 680)
(7 270)
(1 329)
0
0
0
0
(1)
0
0
0
0
0
0
0
0
0
1
1
0
2
1
2
0
1
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
Pre-Tax Income
265 752
N/A
272 493
+3%
306 417
+12%
296 364
-3%
318 793
+8%
317 216
0%
329 940
+4%
337 741
+2%
343 520
+2%
367 761
+7%
400 275
+9%
434 034
+8%
470 974
+9%
464 311
-1%
448 355
-3%
443 631
-1%
420 377
-5%
451 428
+7%
464 484
+3%
471 395
+1%
496 318
+5%
522 109
+5%
551 561
+6%
574 104
+4%
625 090
+9%
701 884
+12%
890 260
+27%
1 022 583
+15%
1 113 391
+9%
1 249 269
+12%
1 199 800
-4%
1 230 632
+3%
1 257 292
+2%
1 221 329
-3%
1 193 730
-2%
1 240 309
+4%
1 150 335
-7%
1 058 824
-8%
1 009 937
-5%
792 473
-22%
685 468
-14%
606 455
-12%
569 323
-6%
623 798
+10%
422 809
-32%
345 828
-18%
195 121
-44%
78 551
-60%
251 071
+220%
168 629
-33%
301 932
+79%
354 231
+17%
426 588
+20%
637 365
+49%
695 741
+9%
748 740
+8%
805 072
+8%
877 993
+9%
858 919
-2%
925 668
+8%
1 001 843
+8%
944 041
-6%
1 041 270
+10%
1 084 380
+4%
1 048 752
-3%
1 127 630
+8%
Net Income
Tax Provision
(51 695)
(58 953)
(69 993)
(67 684)
(72 456)
(72 190)
(67 092)
(69 799)
(71 274)
(73 453)
(77 273)
(80 435)
(82 797)
(83 766)
(85 305)
(86 809)
(89 496)
(95 479)
(98 921)
(103 791)
(108 150)
(111 527)
(113 697)
(86 696)
(119 385)
(122 297)
(631)
(634)
60 050
91 993
(426)
(426)
(429)
(430)
(90)
(89)
(89)
(76)
8 623
21 802
32 922
44 662
45 316
44 212
46 956
47 624
35 993
32 612
26 567
22 357
22 737
17 136
12 675
4 862
5 594
(6 852)
(11 405)
(15 489)
(14 472)
(49 334)
(50 996)
(51 574)
(55 608)
(55 873)
(56 100)
(55 375)
Income from Continuing Operations
214 057
213 541
236 424
228 680
246 337
245 024
262 848
267 941
272 245
294 308
323 002
353 599
388 177
380 545
363 050
356 823
330 882
355 950
365 563
367 604
388 167
410 581
437 864
487 407
505 705
579 586
889 629
1 021 949
1 173 441
1 341 263
1 199 374
1 230 206
1 256 863
1 220 898
1 193 640
1 240 219
1 150 246
1 058 748
1 018 560
814 276
718 390
651 117
614 639
668 011
469 765
393 452
231 114
111 163
277 639
190 987
324 670
371 367
439 264
642 227
701 336
741 888
793 667
862 504
844 447
876 335
950 847
892 466
985 662
1 028 507
992 653
1 072 255
Income to Minority Interest
0
0
0
0
(3)
(2)
0
0
0
2
0
0
0
0
0
0
(1)
(1)
(1)
(1)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
27
65
102
136
145
143
148
150
160
154
141
132
83
64
49
22
24
16
2
(12)
(9)
25
19
15
(2)
(1)
(5)
(2)
Net Income (Common)
214 057
N/A
213 541
0%
236 424
+11%
228 680
-3%
246 334
+8%
245 022
-1%
262 848
+7%
267 941
+2%
272 248
+2%
294 310
+8%
323 002
+10%
353 599
+9%
388 177
+10%
380 545
-2%
363 050
-5%
356 822
-2%
330 880
-7%
355 948
+8%
365 562
+3%
367 603
+1%
388 168
+6%
410 582
+6%
437 864
+7%
487 408
+11%
505 705
+4%
579 586
+15%
889 629
+53%
1 021 949
+15%
1 173 441
+15%
1 341 263
+14%
1 199 374
-11%
1 230 206
+3%
1 256 863
+2%
1 220 899
-3%
1 193 640
-2%
1 240 220
+4%
1 150 247
-7%
1 058 749
-8%
1 018 586
-4%
814 341
-20%
718 492
-12%
651 253
-9%
614 784
-6%
668 154
+9%
469 913
-30%
393 602
-16%
231 274
-41%
111 317
-52%
277 779
+150%
191 119
-31%
324 753
+70%
371 431
+14%
439 312
+18%
642 249
+46%
701 360
+9%
741 903
+6%
793 669
+7%
862 493
+9%
844 438
-2%
876 360
+4%
950 866
+9%
892 481
-6%
985 661
+10%
1 028 506
+4%
992 648
-3%
1 072 253
+8%
EPS (Diluted)
225.79
N/A
225.25
0%
249.39
+11%
241.22
-3%
259.84
+8%
258.46
-1%
277.26
+7%
282.63
+2%
287.18
+2%
310.45
+8%
340.71
+10%
372.99
+9%
409.46
+10%
401.41
-2%
382.96
-5%
376.39
-2%
349.02
-7%
375.47
+8%
385.61
+3%
387.76
+1%
409.45
+6%
433.1
+6%
461.79
+7%
514.14
+11%
533.44
+4%
611.37
+15%
938.24
+53%
1 078
+15%
1 237.8
+15%
1 414.83
+14%
1 264.9
-11%
1 297.68
+3%
1 325.8
+2%
1 287.86
-3%
1 258.86
-2%
1 308.24
+4%
1 213.34
-7%
1 116.61
-8%
1 074.24
-4%
858.84
-20%
757.75
-12%
686.84
-9%
648.37
-6%
704.66
+9%
495.59
-30%
415.11
-16%
243.91
-41%
117.4
-52%
292.96
+150%
201.56
-31%
342.5
+70%
391.72
+14%
463.31
+18%
677.34
+46%
739.68
+9%
782.44
+6%
837.03
+7%
909.62
+9%
890.58
-2%
924.24
+4%
1 002.82
+9%
941.24
-6%
1 039.51
+10%
1 084.7
+4%
1 046.88
-3%
1 130.84
+8%

See Also

Summary
MKPI intrinsic value, competitors valuation, and company profile.
DCF Valuation
MKPI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MKPI stock valuation using valuation multiples.
Wall Street Estimates
MKPI 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
MKPI 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 308,200+ 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.