First Time Loading...
M

Metrodata Electronics Tbk PT
IDX:MTDL

Watchlist Manager
Metrodata Electronics Tbk PT
IDX:MTDL
Watchlist
Price: 550 IDR -0.9% Market Closed
Updated: May 14, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

22.1T
+6%
Revenue
Growth Rates:
1 Year
+5%
3 Years
+58%
5 Years
+74%
7 Years
+120%
10 Years
+202%
1.2T
+4%
Operating Income
Growth Rates:
1 Year
+6%
3 Years
+68%
5 Years
+108%
7 Years
+170%
10 Years
+300%
650.8B
+7%
Net Income
Growth Rates:
1 Year
+12%
3 Years
+78%
5 Years
+126%
7 Years
+195%
10 Years
+472%

Earnings Waterfall
Metrodata Electronics Tbk PT

Revenue
22.1T IDR
Cost of Revenue
-20.2T IDR
Gross Profit
1.9T IDR
Operating Expenses
-714.5B IDR
Operating Income
1.2T IDR
Other Expenses
-545.7B IDR
Net Income
650.8B IDR

Income Statement
Metrodata Electronics Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
Revenue
Revenue
7 325 304
N/A
7 710 280
+5%
7 899 033
+2%
8 270 577
+5%
8 444 570
+2%
8 859 779
+5%
9 073 337
+2%
9 325 556
+3%
9 960 071
+7%
10 036 709
+1%
10 237 236
+2%
10 196 662
0%
10 048 153
-1%
9 936 339
-1%
9 611 618
-3%
10 243 225
+7%
10 817 141
+6%
11 642 273
+8%
12 017 631
+3%
12 641 625
+5%
12 713 412
+1%
12 958 533
+2%
13 456 182
+4%
13 873 701
+3%
15 069 692
+9%
15 229 421
+1%
15 116 819
-1%
14 883 599
-2%
14 021 687
-6%
14 492 635
+3%
15 440 847
+7%
16 058 843
+4%
18 500 587
+15%
19 742 123
+7%
20 541 053
+4%
21 546 844
+5%
20 988 297
-3%
20 329 008
-3%
20 602 556
+1%
20 920 980
+2%
22 086 390
+6%
Gross Profit
Cost of Revenue
(6 761 749)
(7 113 155)
(7 280 142)
(7 639 511)
(7 789 952)
(8 205 875)
(8 419 485)
(8 671 797)
(9 207 218)
(9 249 170)
(9 428 177)
(9 371 901)
(9 241 851)
(9 121 294)
(8 811 761)
(9 394 248)
(9 966 264)
(10 754 453)
(11 087 320)
(11 664 428)
(11 705 677)
(11 907 484)
(12 377 602)
(12 735 843)
(13 860 930)
(13 973 605)
(13 848 079)
(13 615 375)
(12 760 820)
(13 189 450)
(14 051 864)
(14 645 178)
(16 994 438)
(18 140 778)
(18 919 960)
(19 907 010)
(19 258 198)
(18 652 974)
(18 889 108)
(19 097 597)
(20 175 440)
Gross Profit
563 554
N/A
597 124
+6%
618 890
+4%
631 065
+2%
654 618
+4%
653 904
0%
653 852
0%
653 759
0%
752 853
+15%
787 539
+5%
809 059
+3%
824 761
+2%
806 302
-2%
815 045
+1%
799 857
-2%
848 977
+6%
850 877
+0%
887 820
+4%
930 311
+5%
977 197
+5%
1 007 735
+3%
1 051 049
+4%
1 078 580
+3%
1 137 858
+5%
1 208 762
+6%
1 255 816
+4%
1 268 740
+1%
1 268 224
0%
1 260 867
-1%
1 303 185
+3%
1 388 983
+7%
1 413 665
+2%
1 506 149
+7%
1 601 345
+6%
1 621 093
+1%
1 639 834
+1%
1 730 099
+6%
1 676 034
-3%
1 713 448
+2%
1 823 383
+6%
1 910 950
+5%
Operating Income
Operating Expenses
(264 794)
(278 529)
(279 173)
(286 693)
(291 138)
(295 095)
(304 712)
(311 722)
(327 897)
(341 582)
(353 989)
(360 028)
(363 678)
(365 416)
(366 318)
(374 060)
(386 110)
(393 736)
(400 280)
(418 544)
(431 907)
(448 835)
(469 088)
(478 780)
(503 645)
(525 307)
(520 784)
(518 835)
(548 662)
(554 030)
(564 951)
(569 790)
(558 486)
(577 306)
(606 909)
(628 906)
(605 269)
(611 972)
(625 838)
(673 417)
(714 484)
Selling, General & Administrative
(255 800)
(270 408)
(271 694)
(278 971)
(264 301)
(284 384)
(291 449)
(294 794)
(296 931)
(311 514)
(325 541)
(328 172)
(329 053)
(340 658)
(341 483)
(347 539)
(349 505)
(361 452)
(361 842)
(377 226)
(386 871)
(400 739)
(416 139)
(426 007)
(448 466)
(464 298)
(457 167)
(463 633)
(529 760)
(477 311)
(505 060)
(515 174)
(490 438)
(541 955)
(566 747)
(583 967)
(586 437)
(593 180)
(607 209)
(654 834)
(696 574)
Depreciation & Amortization
(6 900)
(7 106)
(7 480)
(7 723)
(8 712)
(9 121)
(9 723)
(10 258)
(11 024)
(11 716)
(12 045)
(12 443)
(12 905)
(13 241)
(13 318)
(13 575)
(15 193)
(15 892)
(16 578)
(17 101)
(16 230)
(16 712)
(17 621)
(18 515)
(19 153)
(19 189)
(19 267)
(19 102)
(18 902)
(35 100)
(30 214)
(25 545)
(20 909)
(12 460)
(17 271)
(22 048)
(18 832)
(18 792)
(18 629)
(18 583)
(17 910)
Other Operating Expenses
(2 094)
(1 015)
0
0
(18 125)
(1 590)
(3 539)
(6 669)
(19 942)
(18 352)
(16 403)
(19 413)
(21 720)
(11 517)
(11 517)
(12 946)
(21 412)
(16 392)
(21 860)
(24 217)
(28 806)
(31 384)
(35 328)
(34 258)
(36 026)
(41 820)
(44 350)
(36 100)
0
(41 619)
(29 677)
(29 071)
(47 139)
(22 891)
(22 891)
(22 891)
0
0
0
0
0
Operating Income
298 761
N/A
318 596
+7%
339 718
+7%
344 373
+1%
363 480
+6%
358 809
-1%
349 140
-3%
342 037
-2%
424 956
+24%
445 957
+5%
455 070
+2%
464 733
+2%
442 624
-5%
449 629
+2%
433 539
-4%
474 917
+10%
464 767
-2%
494 084
+6%
530 031
+7%
558 653
+5%
575 828
+3%
602 214
+5%
609 492
+1%
659 078
+8%
705 117
+7%
730 509
+4%
747 956
+2%
749 389
+0%
712 205
-5%
749 155
+5%
824 032
+10%
843 875
+2%
947 663
+12%
1 024 039
+8%
1 014 184
-1%
1 010 928
0%
1 124 830
+11%
1 064 062
-5%
1 087 610
+2%
1 149 966
+6%
1 196 466
+4%
Pre-Tax Income
Interest Income Expense
(42 210)
(45 256)
(52 559)
(61 901)
(18 788)
(16 655)
(16 729)
(16 335)
(17 978)
(34 639)
(30 006)
(32 023)
(40 929)
(24 652)
(15 026)
(9 093)
(7 156)
1 672
(2 157)
(626)
6 374
10 283
13 918
24 864
(3 785)
(34 445)
(47 978)
(36 596)
(11 815)
28 584
45 711
29 261
31 481
22 698
17 490
16 431
6 011
14 183
18 711
7 317
6 116
Total Other Income
(15 761)
(22 177)
(1 330)
41 836
6 055
19 605
42 283
54 085
9 761
1 329
(25 083)
(40 555)
27 661
27 720
25 395
24 134
10 872
9 417
(2 538)
(276)
(2 932)
(1 895)
10 055
10 867
15 626
15 158
8 946
5 983
2 940
3 582
6 603
6 584
4 333
7 164
4 733
(895)
7 754
6 626
10 664
10 096
15 113
Pre-Tax Income
240 790
N/A
251 162
+4%
285 829
+14%
324 308
+13%
350 747
+8%
361 759
+3%
374 694
+4%
379 787
+1%
416 739
+10%
412 647
-1%
399 981
-3%
392 155
-2%
429 356
+9%
452 697
+5%
443 908
-2%
489 958
+10%
468 483
-4%
505 173
+8%
525 336
+4%
557 751
+6%
579 270
+4%
610 602
+5%
633 465
+4%
694 809
+10%
716 958
+3%
711 222
-1%
708 924
0%
718 776
+1%
703 330
-2%
781 321
+11%
876 346
+12%
879 720
+0%
983 477
+12%
1 053 901
+7%
1 036 407
-2%
1 026 464
-1%
1 138 595
+11%
1 084 871
-5%
1 116 985
+3%
1 167 379
+5%
1 217 695
+4%
Net Income
Tax Provision
(70 559)
(71 734)
(80 931)
(93 536)
(83 604)
(85 601)
(86 107)
(89 119)
(90 105)
(85 965)
(79 581)
(76 257)
(106 479)
(115 503)
(92 112)
(100 827)
(94 242)
(104 232)
(137 123)
(146 745)
(153 186)
(158 658)
(160 693)
(174 384)
(181 848)
(174 696)
(173 710)
(166 362)
(161 659)
(179 083)
(196 445)
(198 822)
(221 643)
(237 406)
(249 584)
(252 009)
(271 874)
(259 789)
(252 422)
(266 258)
(277 591)
Income from Continuing Operations
170 230
179 429
204 899
230 773
267 143
276 159
288 588
290 669
326 634
326 682
320 400
315 898
322 877
337 194
351 796
389 131
374 241
400 941
388 213
411 006
426 084
451 944
472 772
520 425
535 110
536 526
535 214
552 414
541 671
602 238
679 901
680 898
761 834
816 495
786 823
774 455
866 721
825 082
864 563
901 121
940 104
Income to Minority Interest
(56 484)
(59 552)
(70 182)
(82 245)
(89 333)
(95 259)
(101 523)
(99 981)
(100 000)
(102 435)
(94 948)
(96 667)
(102 215)
(103 539)
(114 842)
(127 148)
(126 828)
(134 438)
(123 368)
(127 925)
(138 040)
(142 426)
(147 482)
(164 628)
(178 039)
(170 837)
(174 635)
(186 468)
(176 737)
(209 959)
(228 205)
(232 182)
(252 952)
(264 615)
(249 449)
(245 593)
(286 225)
(262 770)
(283 134)
(290 241)
(289 338)
Net Income (Common)
113 748
N/A
119 878
+5%
134 717
+12%
148 527
+10%
177 810
+20%
180 898
+2%
187 063
+3%
190 685
+2%
226 634
+19%
224 245
-1%
225 451
+1%
219 231
-3%
220 662
+1%
233 655
+6%
236 954
+1%
261 983
+11%
247 413
-6%
266 503
+8%
264 845
-1%
283 081
+7%
288 044
+2%
309 518
+7%
325 290
+5%
355 797
+9%
357 071
+0%
365 689
+2%
360 579
-1%
365 946
+1%
364 934
0%
392 279
+7%
451 696
+15%
448 716
-1%
508 882
+13%
551 880
+8%
537 374
-3%
528 862
-2%
580 496
+10%
562 312
-3%
581 429
+3%
610 880
+5%
650 766
+7%
EPS (Diluted)
46.32
N/A
48.82
+5%
54.87
+12%
60.49
+10%
74.49
+23%
73.68
-1%
80.66
+9%
78.14
-3%
93.74
+20%
91.34
-3%
91.83
+1%
89.29
-3%
18.25
-80%
95.17
+421%
96.51
+1%
106.71
+11%
20.52
-81%
108.55
+429%
107.87
-1%
115.29
+7%
23.46
-80%
126.06
+437%
132.48
+5%
144.9
+9%
29.08
-80%
148.93
+412%
146.85
-1%
29.8
-80%
29.73
0%
31.95
+7%
36.79
+15%
36.55
-1%
41.45
+13%
44.95
+8%
43.77
-3%
43.08
-2%
47.28
+10%
45.8
-3%
47.36
+3%
49.76
+5%
53.01
+7%

See Also

Summary
MTDL intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTDL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTDL stock valuation using valuation multiples.
Wall Street Estimates
MTDL 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
MTDL 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
Join more than 137,200+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.