Watchlist Manager

Watchlist

Price: 280 IDR 0.72% Market Closed

Market Cap: Rp4.1T

Income Statement

Net Interest Income

Non Interest Income

Currency: IDR

		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	Jun-2023	Sep-2023	Dec-2023	Mar-2024	Jun-2024	Sep-2024	Dec-2024	Mar-2025	Jun-2025	Sep-2025
Revenue
Net Interest Income		80 434	89 130	102 975	119 650	137 102	152 296	165 811	171 417	174 805	165 172	157 974	158 016	176 805	197 380	226 095	254 325	262 932	286 174	295 876	305 736	320 239	331 340	357 631	399 512	432 420	471 593	496 215	507 804	199 921	132 611	60 188	16 594	215 312	320 821	445 103	567 986	770 669	814 483	868 663	875 528	905 246	942 096	955 423	1 024 698	1 086 555	1 152 855	1 234 115	1 274 551	1 289 827	1 290 171	1 249 508	1 182 181	1 113 085	1 070 310	1 086 911	1 149 957	1 247 061	1 337 704	1 403 033	1 446 914	1 513 182	1 590 525	1 683 794	1 831 789	1 789 545	1 429 197	1 317 581	1 669 437	1 536 165	1 527 470	1 579 538	1 771 366	1 829 456	1 838 791	1 795 915
Interest Income		157 023	167 941	181 534	197 291	215 732	236 751	259 156	284 531	302 925	312 921	322 733	328 555	343 024	367 700	386 967	416 811	444 148	472 263	508 600	541 583	585 141	631 936	674 882	732 960	801 920	875 568	940 204	991 770	228 032	46 074	(136 207)	(123 812)	251 564	546 763	868 243	992 899	1 549 763	1 618 212	1 674 087	1 716 106	1 773 722	1 826 656	1 869 383	1 930 193	1 990 350	2 036 213	2 109 007	2 168 202	2 214 687	2 255 144	2 283 796	2 359 459	2 438 993	2 483 683	2 493 847	2 452 844	2 425 276	2 420 551	2 440 281	2 454 692	2 465 956	2 500 989	2 580 109	2 759 101	0	0	0	3 715 555	1 929 311	2 958 655	4 016 121	4 098 569	4 126 183	4 076 318	3 990 709
Interest Expense		76 589	78 811	78 560	77 643	78 631	84 457	93 346	113 114	128 120	147 750	164 760	170 540	166 219	170 319	160 871	167 739	181 216	191 343	212 724	235 847	264 902	300 596	317 251	333 448	369 500	403 975	443 989	483 966	28 111	(86 537)	(196 395)	(140 406)	36 252	225 942	584 791	586 564	779 094	803 729	805 424	840 578	868 476	884 560	913 960	905 495	903 795	883 358	874 892	893 651	924 860	964 973	1 034 288	1 177 278	1 325 908	1 413 373	1 406 936	1 302 887	1 178 215	1 082 847	1 037 248	1 007 778	952 774	910 464	896 315	927 312	1 122 294	1 169 443	1 444 484	2 046 118	2 267 329	2 322 380	2 436 583	2 327 203	2 296 727	2 237 527	2 194 794
Non Interest Income		5 337	5 655	6 487	7 143	4 527	4 746	4 271	4 047	8 034	8 066	12 828	15 350	13 007	14 935	14 639	12 280	21 224	23 219	24 804	33 776	32 228	50 449	53 285	52 450	50 803	35 956	41 478	53 084	177 206	214 860	242 198	248 731	178 117	206 915	197 261	210 213	202 894	170 124	183 311	204 114	239 611	261 708	277 934	271 266	244 874	239 790	243 131	250 146	262 651	269 716	305 247	319 671	332 763	347 373	297 994	291 001	257 034	259 667	258 804	242 834	228 717	236 596	272 259	307 586	349 432	257 912	242 296	294 791	294 412	328 340	326 977	311 576	301 672	255 774	233 603
Revenue		85 771 N/A	94 785 +11%	109 462 +15%	126 793 +16%	141 629 +12%	157 042 +11%	170 082 +8%	175 464 +3%	182 839 +4%	173 238 -5%	170 802 -1%	173 366 +2%	189 812 +9%	212 315 +12%	240 734 +13%	266 605 +11%	284 156 +7%	309 393 +9%	320 680 +4%	339 512 +6%	352 467 +4%	381 789 +8%	410 916 +8%	451 962 +10%	483 223 +7%	507 549 +5%	537 693 +6%	560 888 +4%	377 127 -33%	347 471 -8%	302 386 -13%	265 325 -12%	393 429 +48%	527 736 +34%	642 364 +22%	778 199 +21%	973 563 +25%	984 607 +1%	1 051 974 +7%	1 079 642 +3%	1 144 857 +6%	1 203 804 +5%	1 233 357 +2%	1 295 964 +5%	1 331 429 +3%	1 392 645 +5%	1 477 246 +6%	1 524 697 +3%	1 552 478 +2%	1 559 887 +0%	1 554 755 0%	1 501 852 -3%	1 445 848 -4%	1 417 683 -2%	1 384 905 -2%	1 440 958 +4%	1 504 095 +4%	1 597 371 +6%	1 661 837 +4%	1 689 748 +2%	1 741 899 +3%	1 827 121 +5%	1 956 053 +7%	2 139 375 +9%	2 138 977 0%	1 687 109 -21%	1 559 877 -8%	1 964 228 +26%	1 830 577 -7%	1 855 810 +1%	1 906 515 +3%	2 082 942 +9%	2 131 128 +2%	2 094 565 -2%	2 029 518 -3%
Pre-Tax Income
Loan Loss Provision		(3 901)	(7 943)	(8 348)	(9 323)	(12 450)	(12 545)	(13 898)	(16 261)	(12 978)	(8 550)	(7 344)	(4 709)	(6 396)	(14 500)	(15 804)	(18 101)	(22 620)	(26 498)	1 010	8 553	4 632	10 896	(26 136)	(36 600)	(40 269)	(45 320)	(50 286)	(52 174)	515	6 724	14 149	13 630	(69 309)	(72 905)	(53 401)	(67 391)	(23 367)	(36 090)	(49 845)	(27 971)	(50 571)	(14 555)	(32 729)	(60 789)	(32 868)	(68 565)	(65 003)	(109 137)	(113 416)	(122 482)	(103 512)	(37 541)	(68 230)	(46 455)	(56 690)	(55 303)	(47 178)	(51 147)	(68 607)	(133 468)	22 385	24 538	34 281	(40 448)	(251 435)	(248 222)	(135 208)	(121 462)	(123 036)	(166 324)	(254 459)	(322 200)	(338 094)	(322 434)	(362 916)
Non Interest Expense		(62 695)	(64 917)	(69 970)	(75 560)	(83 493)	(91 037)	(101 678)	(102 805)	(114 561)	(120 081)	(123 936)	(128 049)	(132 301)	(135 681)	(146 714)	(166 886)	(179 932)	(197 111)	(212 161)	(229 076)	(235 292)	(258 043)	(269 078)	(281 227)	(282 587)	(293 295)	(319 421)	(333 280)	(105 019)	(48 643)	12 763	7 975	(135 322)	(229 576)	(336 930)	(409 799)	(588 102)	(625 392)	(648 355)	(638 124)	(674 797)	(675 982)	(682 378)	(712 274)	(703 069)	(704 987)	(694 593)	(689 952)	(704 339)	(695 368)	(709 999)	(693 236)	(704 752)	(723 876)	(731 208)	(741 265)	(764 863)	(814 057)	(825 690)	(831 308)	(943 634)	(950 236)	(1 004 062)	(1 031 395)	(774 087)	(669 208)	(697 394)	(934 665)	(862 579)	(838 688)	(842 364)	(1 079 857)	(1 107 405)	(1 416 117)	(1 568 851)
Pre-Tax Income		19 174 N/A	21 925 +14%	31 143 +42%	41 909 +35%	45 686 +9%	53 460 +17%	54 507 +2%	56 400 +3%	55 300 -2%	44 609 -19%	39 523 -11%	40 609 +3%	51 115 +26%	62 134 +22%	78 216 +26%	81 618 +4%	81 604 0%	85 784 +5%	109 529 +28%	118 989 +9%	121 807 +2%	134 642 +11%	115 702 -14%	134 135 +16%	160 367 +20%	168 934 +5%	167 986 -1%	175 434 +4%	272 623 +55%	305 552 +12%	329 298 +8%	286 930 -13%	188 798 -34%	225 255 +19%	252 033 +12%	301 009 +19%	362 094 +20%	323 125 -11%	353 774 +9%	413 547 +17%	419 489 +1%	513 267 +22%	518 250 +1%	522 901 +1%	595 492 +14%	619 093 +4%	717 650 +16%	725 608 +1%	734 723 +1%	742 037 +1%	741 244 0%	771 075 +4%	672 866 -13%	647 352 -4%	597 007 -8%	644 390 +8%	692 054 +7%	732 167 +6%	767 540 +5%	724 972 -6%	820 650 +13%	901 423 +10%	986 272 +9%	1 067 532 +8%	1 113 455 +4%	769 679 -31%	727 275 -6%	908 101 +25%	844 962 -7%	850 798 +1%	809 692 -5%	680 885 -16%	685 629 +1%	356 014 -48%	97 751 -73%
Net Income
Tax Provision		(6 082)	(7 966)	(8 661)	(12 007)	(14 082)	(15 464)	(17 901)	(19 002)	(17 642)	(16 181)	(12 732)	(10 714)	(15 470)	(18 901)	(21 913)	(25 009)	(21 663)	(22 900)	(28 627)	(27 931)	(31 764)	(30 721)	(30 355)	(32 540)	(41 524)	(46 936)	(43 868)	(51 684)	(70 538)	(73 586)	(84 644)	(70 074)	(50 725)	(48 125)	(32 558)	(46 439)	(96 864)	(108 548)	(125 643)	(133 140)	(109 673)	(109 439)	(124 075)	(130 937)	(156 767)	(173 058)	(202 337)	(216 302)	(196 752)	(209 222)	(202 297)	(202 774)	(173 075)	(161 945)	(146 945)	(147 892)	(156 053)	(163 366)	(166 489)	(162 096)	(191 482)	(213 508)	(237 681)	(259 204)	(252 884)	(169 219)	(162 184)	(210 237)	(195 182)	(197 867)	(186 199)	(164 754)	(166 318)	(86 085)	(20 857)
Income from Continuing Operations		13 092	13 961	22 484	29 903	31 604	37 996	36 606	37 397	37 658	28 427	26 789	29 893	35 645	43 231	56 302	56 609	59 941	62 884	80 902	91 058	90 043	103 921	85 347	101 595	118 843	121 998	124 118	123 750	202 085	231 966	244 654	216 856	138 073	177 130	219 475	254 570	265 230	214 577	228 131	280 407	309 816	403 828	394 175	391 964	438 725	446 035	515 313	509 306	537 971	532 815	538 947	568 301	499 791	485 407	450 062	496 498	536 001	568 801	601 051	562 876	629 168	687 915	748 591	808 328	860 571	600 460	565 091	697 864	649 780	652 931	623 493	516 131	519 311	269 929	76 894
Net Income (Common)		13 092 N/A	13 961 +7%	22 484 +61%	29 903 +33%	31 604 +6%	37 996 +20%	36 606 -4%	37 397 +2%	37 658 +1%	28 427 -25%	26 789 -6%	29 893 +12%	35 645 +19%	43 231 +21%	56 302 +30%	56 609 +1%	59 941 +6%	62 884 +5%	80 902 +29%	91 058 +13%	90 043 -1%	103 921 +15%	85 347 -18%	101 595 +19%	118 843 +17%	121 998 +3%	124 118 +2%	123 750 0%	202 085 +63%	231 966 +15%	244 654 +5%	216 856 -11%	138 073 -36%	177 130 +28%	219 475 +24%	254 570 +16%	265 230 +4%	214 577 -19%	228 131 +6%	280 407 +23%	309 816 +10%	403 828 +30%	394 175 -2%	391 964 -1%	438 725 +12%	446 035 +2%	515 313 +16%	509 306 -1%	537 971 +6%	532 815 -1%	538 947 +1%	568 301 +5%	499 791 -12%	485 407 -3%	450 062 -7%	496 498 +10%	536 001 +8%	568 801 +6%	601 051 +6%	562 876 -6%	629 168 +12%	687 915 +9%	748 591 +9%	808 328 +8%	860 571 +6%	600 460 -30%	565 091 -6%	697 864 +23%	649 780 -7%	652 931 +0%	623 493 -5%	516 131 -17%	519 311 +1%	269 929 -48%	76 894 -72%
EPS (Diluted)		6.72 N/A	28.66 +326%	11.53 -60%	15.33 +33%	16.21 +6%	78.02 +381%	25.03 -68%	15.34 -39%	19.32 +26%	58.37 +202%	18.32 -69%	12.26 -33%	21.52 +76%	72.53 +237%	13.31 -82%	23.32 +75%	24.85 +7%	25.63 +3%	31.98 +25%	40.59 +27%	36.71 -10%	42.36 +15%	34.79 -18%	41.41 +19%	48.45 +17%	49.73 +3%	50.6 +2%	50.45 0%	65.91 +31%	128.87 +96%	135.84 +5%	88.4 -35%	45.03 -49%	57.77 +28%	71.58 +24%	83.03 +16%	49.38 -41%	39.94 -19%	42.46 +6%	52.19 +23%	57.68 +11%	75.17 +30%	73.38 -2%	42.5 -42%	65.93 +55%	67.02 +2%	77.43 +16%	76.53 -1%	80.84 +6%	80.06 -1%	80.98 +1%	85.39 +5%	75.1 -12%	72.94 -3%	67.63 -7%	74.61 +10%	80.55 +8%	85.48 +6%	90.33 +6%	84.57 -6%	88.89 +5%	80.28 -10%	87.37 +9%	94.34 +8%	96.18 +2%	67.11 -30%	63.15 -6%	78 +24%	72.62 -7%	31.94 -56%	42.43 +33%	40.58 -4%	35.34 -13%	18.37 -48%	5.23 -72%

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 318,800+ 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.