First Time Loading...

PT Dayamitra Telekomunikasi Tbk
IDX:MTEL

Watchlist Manager
PT Dayamitra Telekomunikasi Tbk Logo
PT Dayamitra Telekomunikasi Tbk
IDX:MTEL
Watchlist
Price: 600 IDR 0.84% Market Closed
Updated: May 21, 2024
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

8.7T
+2%
Revenue
Growth Rates:
1 Year
+11%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
3.7T
+1%
Operating Income
Growth Rates:
1 Year
+13%
3 Years
-
5 Years
-
7 Years
-
10 Years
-
2T
+1%
Net Income
Growth Rates:
1 Year
+11%
3 Years
-
5 Years
-
7 Years
-
10 Years
-

Earnings Waterfall
PT Dayamitra Telekomunikasi Tbk

Revenue
8.7T IDR
Cost of Revenue
-4.4T IDR
Gross Profit
4.3T IDR
Operating Expenses
-605.2B IDR
Operating Income
3.7T IDR
Other Expenses
-1.7T IDR
Net Income
2T IDR

Income Statement
PT Dayamitra Telekomunikasi Tbk

Rotate your device to view
Income Statement
Currency: IDR
Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024
Revenue
Revenue
9 413 518
N/A
11 213 648
+19%
6 869 569
-39%
12 226 862
+78%
12 396 105
+1%
12 476 083
+1%
7 728 930
-38%
7 914 062
+2%
8 132 070
+3%
8 395 448
+3%
8 594 530
+2%
8 745 183
+2%
Gross Profit
Cost of Revenue
(5 728 461)
(6 677 617)
(3 663 851)
(6 400 664)
(6 514 249)
(6 633 633)
(3 999 070)
(4 022 805)
(4 197 150)
(4 231 421)
(4 369 628)
(4 440 005)
Gross Profit
3 685 058
N/A
4 536 031
+23%
3 205 717
-29%
5 826 198
+82%
5 881 856
+1%
5 842 450
-1%
3 729 860
-36%
3 891 257
+4%
3 934 920
+1%
4 164 027
+6%
4 224 902
+1%
4 305 178
+2%
Operating Income
Operating Expenses
(644 848)
(765 153)
(478 218)
(824 859)
(836 551)
(839 292)
(500 730)
(603 321)
(526 723)
(550 824)
(576 509)
(605 195)
Selling, General & Administrative
(634 452)
(755 423)
(478 617)
(823 587)
(836 399)
(837 575)
(493 388)
(520 669)
(519 824)
(545 470)
(573 179)
(592 430)
Other Operating Expenses
(10 397)
(9 731)
399
(1 271)
(152)
(1 718)
(7 342)
(82 652)
(6 899)
(5 354)
(3 330)
(12 765)
Operating Income
3 040 210
N/A
3 770 877
+24%
2 727 499
-28%
5 001 339
+83%
5 045 305
+1%
5 003 157
-1%
3 229 130
-35%
3 287 936
+2%
3 408 197
+4%
3 613 203
+6%
3 648 393
+1%
3 699 983
+1%
Pre-Tax Income
Interest Income Expense
(1 030 037)
(1 299 983)
(837 642)
(1 493 933)
(1 401 905)
(1 305 433)
(724 820)
(826 624)
(981 624)
(1 125 030)
(1 190 160)
(1 250 337)
Non-Reccuring Items
10 281
14 325
12 680
27 005
(19 078)
(23 121)
(75 792)
0
(25 262)
(40 301)
(9 026)
0
Total Other Income
(494 889)
(584 246)
(291 195)
(613 409)
(620 183)
(674 479)
(468 696)
(465 476)
(351 454)
(336 252)
(310 955)
(304 450)
Pre-Tax Income
1 525 565
N/A
1 900 973
+25%
1 611 342
-15%
2 921 002
+81%
3 004 140
+3%
3 000 123
0%
1 959 822
-35%
1 995 836
+2%
2 049 857
+3%
2 111 621
+3%
2 138 252
+1%
2 145 196
+0%
Net Income
Tax Provision
(222 859)
(260 053)
(230 271)
(384 760)
(393 310)
(392 472)
(174 754)
(169 148)
(134 093)
(122 956)
(127 924)
(114 907)
Income from Continuing Operations
1 302 706
1 640 920
1 381 071
2 536 242
2 610 830
2 607 651
1 785 068
1 826 688
1 915 764
1 988 665
2 010 328
2 030 289
Net Income (Common)
1 302 706
N/A
1 640 920
+26%
1 381 071
-16%
2 536 242
+84%
2 610 830
+3%
2 607 651
0%
1 785 068
-32%
1 826 688
+2%
1 915 764
+5%
1 988 665
+4%
2 010 328
+1%
2 030 289
+1%
EPS (Diluted)
15.71
N/A
19.78
+26%
16.54
-16%
30.36
+84%
31.34
+3%
32.15
+3%
21.46
-33%
22.09
+3%
22.05
0%
24.06
+9%
24.33
+1%
24.59
+1%

See Also

Summary
MTEL intrinsic value, competitors valuation, and company profile.
DCF Valuation
MTEL stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MTEL stock valuation using valuation multiples.
Wall Street Estimates
MTEL 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
MTEL 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 139,400+ 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.