Hotel Sahid Jaya International Tbk PT
IDX:SHID

Watchlist Manager
Hotel Sahid Jaya International Tbk PT Logo
Hotel Sahid Jaya International Tbk PT
IDX:SHID
Watchlist
Price: 735 IDR -5.16%
Market Cap: Rp822.7B

Income Statement

Earnings Waterfall
Hotel Sahid Jaya International Tbk PT

Income Statement
Hotel Sahid Jaya International Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Dec-2003 Mar-2004 Jun-2004 Sep-2004 Dec-2004 Mar-2005 Jun-2005 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 Sep-2025
Revenue
Interest Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
393
0
0
0
472
0
0
0
4 270
0
0
0
1 623
12
0
0
0
0
0
0
1 877
0
0
0
3 926
0
0
0
7 377
0
0
0
18 795
0
0
0
13 873
0
0
0
13 012
0
0
0
7 283
0
0
0
5 714
0
0
0
8 605
0
0
0
19 594
0
0
0
24 268
0
0
0
Revenue
96 274
N/A
97 947
+2%
100 594
+3%
97 888
-3%
93 940
-4%
91 752
-2%
89 425
-3%
88 276
-1%
86 770
-2%
88 537
+2%
89 539
+1%
85 580
-4%
89 943
+5%
91 112
+1%
89 915
-1%
97 969
+9%
98 701
+1%
95 670
-3%
105 184
+10%
104 382
-1%
88 336
-15%
87 195
-1%
92 435
+6%
93 420
+1%
100 120
+7%
109 626
+9%
101 733
-7%
104 977
+3%
123 982
+18%
128 047
+3%
140 022
+9%
138 171
-1%
163 540
+18%
172 781
+6%
176 117
+2%
185 535
+5%
179 786
-3%
182 042
+1%
190 705
+5%
198 479
+4%
205 044
+3%
205 533
+0%
206 064
+0%
205 538
0%
190 878
-7%
178 154
-7%
164 896
-7%
156 403
-5%
155 602
-1%
161 686
+4%
160 449
-1%
161 636
+1%
160 987
0%
156 448
-3%
152 366
-3%
150 931
-1%
169 233
+12%
175 949
+4%
181 094
+3%
192 456
+6%
189 818
-1%
186 170
-2%
175 161
-6%
163 898
-6%
155 824
-5%
147 340
-5%
124 584
-15%
96 440
-23%
55 621
-42%
48 573
-13%
62 402
+28%
70 755
+13%
69 423
-2%
71 493
+3%
68 088
-5%
71 762
+5%
90 237
+26%
97 441
+8%
105 961
+9%
122 027
+15%
133 105
+9%
136 132
+2%
145 627
+7%
152 333
+5%
155 976
+2%
151 297
-3%
139 802
-8%
124 181
-11%
Gross Profit
Cost of Revenue
(34 666)
(34 722)
(33 750)
(33 044)
(31 825)
(31 370)
(31 806)
(32 223)
(30 586)
(31 361)
(30 620)
(30 557)
(31 374)
(31 809)
(33 260)
(34 163)
(35 399)
(34 332)
(32 242)
(31 543)
(33 231)
(33 913)
(36 797)
(37 972)
(40 441)
(42 460)
(43 742)
(44 773)
(46 294)
(47 673)
(49 464)
(50 884)
(51 183)
(52 975)
(53 926)
(53 900)
(52 218)
(52 342)
(54 971)
(57 688)
(61 295)
(61 023)
(58 603)
(56 794)
(52 029)
(49 639)
(47 242)
(46 407)
(34 347)
(36 075)
(39 395)
(38 067)
(35 009)
(34 568)
(32 112)
(34 410)
(28 907)
(31 025)
(32 508)
(34 256)
(42 070)
(40 435)
(38 617)
(35 384)
(40 581)
(38 586)
(28 263)
(19 454)
(9 143)
(3 494)
(9 131)
(11 020)
(22 907)
(24 297)
(23 541)
(26 473)
(32 925)
(36 249)
(39 405)
(44 823)
(49 706)
(51 305)
(54 849)
(57 518)
(58 070)
(57 009)
(52 612)
(47 762)
Gross Profit
61 608
N/A
63 224
+3%
66 844
+6%
64 844
-3%
62 114
-4%
60 384
-3%
57 621
-5%
56 054
-3%
56 185
+0%
57 176
+2%
58 920
+3%
55 023
-7%
58 569
+6%
59 303
+1%
56 654
-4%
63 806
+13%
63 302
-1%
61 337
-3%
72 941
+19%
72 838
0%
55 105
-24%
53 282
-3%
55 638
+4%
55 448
0%
59 679
+8%
67 166
+13%
57 990
-14%
60 204
+4%
77 688
+29%
80 373
+3%
90 558
+13%
87 286
-4%
112 356
+29%
119 806
+7%
122 191
+2%
131 635
+8%
127 567
-3%
129 699
+2%
135 733
+5%
140 790
+4%
143 749
+2%
144 509
+1%
147 459
+2%
148 742
+1%
138 849
-7%
128 514
-7%
117 653
-8%
109 994
-7%
121 255
+10%
125 609
+4%
121 054
-4%
123 570
+2%
125 977
+2%
121 882
-3%
120 256
-1%
116 523
-3%
140 326
+20%
144 924
+3%
148 585
+3%
158 199
+6%
147 747
-7%
145 734
-1%
136 545
-6%
128 513
-6%
115 243
-10%
108 754
-6%
96 321
-11%
76 986
-20%
46 478
-40%
45 079
-3%
53 271
+18%
59 735
+12%
46 515
-22%
47 196
+1%
44 548
-6%
45 289
+2%
57 313
+27%
61 192
+7%
66 556
+9%
77 204
+16%
83 399
+8%
84 827
+2%
90 778
+7%
94 815
+4%
97 906
+3%
94 288
-4%
87 191
-8%
76 419
-12%
Operating Income
Operating Expenses
(64 612)
(66 074)
(66 854)
(62 330)
(57 520)
(59 659)
(58 783)
(59 818)
(71 377)
(69 593)
(71 625)
(69 179)
(78 219)
(80 110)
(77 012)
(79 457)
(93 547)
(92 737)
(92 356)
(94 260)
(66 803)
(65 266)
(66 691)
(66 045)
(69 440)
(72 896)
(75 087)
(77 729)
(72 725)
(78 180)
(85 211)
(91 015)
(101 302)
(106 149)
(106 857)
(109 727)
(110 458)
(110 265)
(114 019)
(118 279)
(119 144)
(117 795)
(115 913)
(112 823)
(116 753)
(116 743)
(116 190)
(121 972)
(114 256)
(115 277)
(111 607)
(106 844)
(116 143)
(114 655)
(117 090)
(115 874)
(115 141)
(113 736)
(116 527)
(112 661)
(130 604)
(129 301)
(130 504)
(130 153)
(113 815)
(113 662)
(99 854)
(93 335)
(89 591)
(89 738)
(89 861)
(93 950)
(82 365)
(82 377)
(87 427)
(89 815)
(80 367)
(81 685)
(79 506)
(78 214)
(87 391)
(88 575)
(89 673)
(92 095)
(85 467)
(84 053)
(86 087)
(81 964)
Selling, General & Administrative
(42 478)
0
(42 767)
(40 326)
(45 290)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(12 920)
(26 750)
0
0
(27 302)
(28 348)
(43 047)
(101 302)
(104 887)
(106 704)
(110 571)
(110 458)
(111 633)
(116 004)
(120 304)
(87 743)
(85 879)
(66 664)
(54 453)
(80 850)
(20 782)
(28 179)
(33 958)
(82 946)
0
0
0
(87 512)
(130 221)
(148 482)
(164 507)
(84 145)
(69 066)
(68 162)
(70 778)
(98 304)
(77 593)
(79 238)
(75 289)
(81 644)
(74 285)
(63 009)
(54 108)
(52 729)
(45 907)
(46 904)
(51 623)
(43 384)
(27 169)
(30 820)
(33 089)
(44 119)
(61 706)
(57 937)
(56 983)
(49 254)
(45 635)
(46 423)
(48 835)
(51 488)
(48 467)
(49 911)
(46 548)
Depreciation & Amortization
0
(10 899)
0
0
(12 229)
0
0
0
0
0
0
0
0
0
0
(3 363)
0
0
(9 162)
(8 733)
0
0
0
0
0
(2 936)
(6 121)
0
0
(11 025)
(17 010)
(26 302)
0
(27 563)
(26 454)
(25 457)
0
(24 088)
(23 472)
(23 433)
(31 401)
(23 670)
(32 874)
(33 927)
(35 903)
(44 944)
(38 006)
(38 429)
(31 310)
(31 385)
(27 887)
(30 549)
(28 630)
(28 666)
(29 031)
(28 446)
(30 996)
(31 256)
(34 951)
(28 469)
(32 300)
(30 351)
(29 908)
(33 506)
(32 171)
(32 464)
(29 931)
(32 314)
(36 862)
(38 744)
(37 869)
(37 240)
(38 980)
(38 316)
(39 715)
(39 834)
(36 248)
(35 786)
(37 377)
(37 039)
(38 137)
(38 028)
(38 337)
(38 347)
(33 979)
(33 249)
(33 838)
(33 078)
Other Operating Expenses
(22 135)
(55 175)
(24 087)
(22 004)
0
(59 659)
(58 783)
(59 818)
(71 377)
(69 593)
(71 626)
(69 180)
(78 219)
(80 109)
(77 012)
(76 094)
(93 546)
(92 737)
(83 193)
(85 526)
(66 803)
(65 266)
(66 691)
(66 046)
(69 440)
(57 040)
(42 216)
(77 729)
(72 725)
(39 853)
(39 853)
(21 666)
0
26 301
26 301
26 301
0
25 456
25 457
25 458
0
(8 248)
(16 376)
(24 443)
0
(51 016)
(50 003)
(49 583)
0
(83 892)
(83 720)
(76 295)
0
44 232
60 423
77 079
0
(13 414)
(13 414)
(13 415)
0
(21 357)
(21 358)
(21 358)
0
(6 913)
(6 913)
(6 913)
0
(5 087)
(5 087)
(5 087)
0
(16 892)
(16 892)
(16 892)
0
15 807
15 807
15 807
0
(4 912)
(4 912)
(4 912)
0
(2 338)
(2 338)
(2 338)
Operating Income
(3 004)
N/A
(2 848)
+5%
(9)
+100%
2 515
N/A
4 595
+83%
722
-84%
(1 165)
N/A
(3 766)
-223%
(15 192)
-303%
(12 417)
+18%
(12 706)
-2%
(14 156)
-11%
(19 650)
-39%
(20 806)
-6%
(20 356)
+2%
(15 650)
+23%
(30 244)
-93%
(31 399)
-4%
(19 414)
+38%
(21 421)
-10%
(11 698)
+45%
(11 985)
-2%
(11 053)
+8%
(10 598)
+4%
(9 761)
+8%
(5 731)
+41%
(17 099)
-198%
(17 526)
-2%
4 963
N/A
2 193
-56%
5 347
+144%
(3 729)
N/A
11 054
N/A
13 657
+24%
15 334
+12%
21 908
+43%
17 109
-22%
19 436
+14%
21 716
+12%
22 513
+4%
24 605
+9%
26 715
+9%
31 547
+18%
35 920
+14%
22 096
-38%
11 772
-47%
1 465
-88%
(11 975)
N/A
6 999
N/A
10 334
+48%
9 447
-9%
16 725
+77%
9 834
-41%
7 225
-27%
3 164
-56%
647
-80%
25 185
+3 793%
31 188
+24%
32 058
+3%
45 537
+42%
17 143
-62%
16 432
-4%
6 041
-63%
(1 639)
N/A
1 428
N/A
(4 908)
N/A
(3 533)
+28%
(16 349)
-363%
(43 112)
-164%
(44 660)
-4%
(36 590)
+18%
(34 215)
+6%
(35 849)
-5%
(35 181)
+2%
(42 880)
-22%
(44 526)
-4%
(23 055)
+48%
(20 493)
+11%
(12 950)
+37%
(1 010)
+92%
(3 992)
-295%
(3 748)
+6%
1 106
N/A
2 720
+146%
12 439
+357%
10 234
-18%
1 104
-89%
(5 545)
N/A
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
466
1 117
458
1 420
969
237
22 656
(459)
(151)
(435)
718
601
(126)
48
(65)
(4 524)
(4 406)
(4 522)
(1 335)
(703)
(488)
(1 362)
(7 643)
821
(504)
83
(1 966)
(3 631)
(3 145)
(3 436)
(4 533)
(7 253)
(8 218)
(9 197)
(7 940)
(14 444)
(13 185)
(13 645)
(18 687)
(19 677)
(22 316)
(23 391)
(14 015)
(13 914)
(14 220)
(13 151)
(13 012)
(12 344)
(10 540)
(9 354)
(7 283)
(4 383)
(3 740)
(4 221)
(5 714)
(10 207)
(11 021)
(12 446)
(8 605)
(15 598)
(17 080)
(18 969)
(19 594)
(33 239)
(36 223)
(37 483)
(25 008)
(31 306)
(33 926)
(46 113)
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
847
6 020
1 205
1 626
160
(4 544)
9 079
12 391
8 676
11 975
180
(4 331)
0
(3 765)
(778)
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
(803)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
16 353
4 236
(73 734)
(53 337)
(92 992)
(96 317)
(64 655)
(110 778)
(33 960)
13 480
30 662
58 317
32 331
(4 614)
(13 601)
(9 333)
32 949
33 220
39 703
40 516
23 863
22 738
22 841
22 841
1 831
24 737
27 468
24 650
3 412
3 453
3 183
14 533
915
7 111
7 851
1 969
290
(1 405)
(4 501)
(5 935)
1 069
(7 253)
(6 917)
(8 526)
(777)
610
(943)
(748)
(209)
1 442
2 664
3 068
(850)
3 757
3 712
3 525
(3 772)
(3 639)
(3 644)
(3 645)
(984)
(977)
(948)
(944)
(399)
(1 216)
(1 261)
(1 274)
(257)
(450)
(455)
(450)
(392)
3 098
3 101
3 102
202
6 705
6 711
6 753
(6)
10 616
10 759
10 739
(138)
(139)
(38)
(66)
Pre-Tax Income
13 348
N/A
1 387
-90%
(73 744)
N/A
(50 823)
+31%
(88 397)
-74%
(95 595)
-8%
(65 820)
+31%
(114 544)
-74%
(49 153)
+57%
1 063
N/A
17 956
+1 589%
44 161
+146%
12 681
-71%
(25 420)
N/A
(33 957)
-34%
(24 983)
+26%
2 705
N/A
1 821
-33%
20 755
+1 040%
20 212
-3%
13 470
-33%
18 194
+35%
13 962
-23%
14 105
+1%
14 886
+6%
14 001
-6%
19 295
+38%
19 079
-1%
17 769
-7%
18 220
+3%
8 582
-53%
6 519
-24%
11 904
+83%
12 478
+5%
18 001
+44%
19 355
+8%
16 064
-17%
17 328
+8%
16 727
-3%
15 216
-9%
18 032
+19%
20 282
+12%
24 126
+19%
27 477
+14%
19 353
-30%
8 752
-55%
(2 623)
N/A
(16 158)
-516%
2 258
N/A
4 523
+100%
3 892
-14%
10 595
+172%
1 044
-90%
(3 462)
N/A
(6 307)
-82%
(9 471)
-50%
2 725
N/A
7 874
+189%
6 099
-23%
18 502
+203%
2 145
-88%
1 541
-28%
(9 127)
N/A
(15 734)
-72%
(11 983)
+24%
(18 468)
-54%
(15 334)
+17%
(26 978)
-76%
(51 455)
-91%
(49 493)
+4%
(40 784)
+18%
(38 886)
+5%
(41 956)
-8%
(42 290)
-1%
(50 800)
-20%
(53 871)
-6%
(31 458)
+42%
(29 386)
+7%
(23 319)
+21%
(13 226)
+43%
(23 593)
-78%
(26 371)
-12%
(24 359)
+8%
(24 023)
+1%
(12 706)
+47%
(21 211)
-67%
(32 861)
-55%
(51 724)
-57%
Net Income
Tax Provision
(2 307)
(2 670)
(196)
155
(2 041)
(2 504)
(4 576)
(4 200)
(3 959)
(3 544)
(3 476)
(3 780)
4 516
4 658
4 516
4 516
2 748
2 748
2 748
2 748
2 228
2 228
1 328
929
(5 677)
(5 718)
(5 755)
(5 906)
148
(6)
707
1 921
(1 903)
(2 077)
(4 635)
(5 804)
(3 358)
(3 664)
(3 127)
(1 842)
(3 463)
(4 719)
(5 748)
(7 168)
(4 751)
(3 148)
169
289
(1 907)
(2 280)
(2 511)
(214)
(281)
89
(76)
(926)
(1 267)
(1 668)
(1 019)
(2 181)
(428)
(427)
(967)
(842)
(694)
87
327
23
(477)
(1 544)
(1 559)
(1 181)
173
859
587
277
221
829
1 119
1 465
71
44
44
44
0
86
86
86
Income from Continuing Operations
11 042
(1 283)
(73 940)
(50 668)
(90 438)
(98 099)
(70 396)
(118 744)
(53 112)
(2 480)
14 480
40 381
17 197
(20 763)
(29 441)
(20 467)
5 453
4 568
23 502
22 959
15 698
20 421
15 290
15 035
9 210
8 285
13 541
13 173
17 917
18 215
9 291
8 442
10 001
10 402
13 366
13 551
12 706
13 664
13 600
13 374
14 568
15 565
18 380
20 311
14 602
5 605
(2 454)
(15 870)
350
2 240
1 379
10 380
763
(3 373)
(6 383)
(10 398)
1 458
6 205
5 079
16 321
1 717
1 114
(10 093)
(16 575)
(12 677)
(18 381)
(15 007)
(26 955)
(51 932)
(51 037)
(42 343)
(40 068)
(41 782)
(41 431)
(50 213)
(53 594)
(31 237)
(28 558)
(22 200)
(11 761)
(23 522)
(26 327)
(24 314)
(23 979)
(12 706)
(21 124)
(32 774)
(51 638)
Income to Minority Interest
(6)
(33)
(25)
42
(11)
24
46
29
117
121
120
122
(10)
(25)
(30)
(7)
(8)
(12)
(3)
(59)
(82)
(75)
(124)
(97)
(44)
(61)
(23)
(79)
(128)
(130)
(174)
(127)
(173)
(123)
(142)
(164)
(209)
(214)
(216)
(185)
(167)
(163)
(166)
(204)
(207)
(234)
(175)
(178)
(200)
(168)
(167)
(176)
(144)
(127)
(195)
(123)
(222)
(222)
(232)
(287)
(93)
(92)
25
57
(39)
(12)
(103)
(85)
0
53
125
77
0
(38)
(40)
10
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
11 036
N/A
(1 315)
N/A
(73 964)
-5 525%
(50 626)
+32%
(90 449)
-79%
(98 074)
-8%
(70 349)
+28%
(118 714)
-69%
(52 995)
+55%
(2 359)
+96%
14 601
N/A
40 503
+177%
17 187
-58%
(20 788)
N/A
(29 472)
-42%
(20 474)
+31%
5 445
N/A
4 556
-16%
23 499
+416%
22 900
-3%
15 616
-32%
20 346
+30%
15 165
-25%
14 937
-2%
9 166
-39%
8 223
-10%
13 518
+64%
13 094
-3%
17 789
+36%
18 084
+2%
9 115
-50%
8 313
-9%
9 828
+18%
10 278
+5%
13 224
+29%
13 387
+1%
12 496
-7%
13 450
+8%
13 383
0%
13 188
-1%
14 401
+9%
15 401
+7%
18 214
+18%
20 107
+10%
14 395
-28%
5 371
-63%
(2 628)
N/A
(16 047)
-511%
150
N/A
2 073
+1 280%
1 212
-42%
10 204
+742%
619
-94%
(3 500)
N/A
(6 577)
-88%
(10 520)
-60%
1 236
N/A
5 984
+384%
4 847
-19%
16 034
+231%
1 624
-90%
1 022
-37%
(10 068)
N/A
(16 518)
-64%
(12 717)
+23%
(18 393)
-45%
(15 110)
+18%
(27 040)
-79%
(51 932)
-92%
(34 468)
+34%
(25 702)
+25%
(23 474)
+9%
(41 782)
-78%
(41 470)
+1%
(50 252)
-21%
(53 584)
-7%
(31 237)
+42%
(28 558)
+9%
(22 200)
+22%
(11 761)
+47%
(23 522)
-100%
(26 327)
-12%
(24 314)
+8%
(23 979)
+1%
(12 706)
+47%
(21 124)
-66%
(32 774)
-55%
(51 638)
-58%
EPS (Diluted)
16.91
N/A
-2.01
N/A
-113.26
-5 535%
-77.52
+32%
-138.51
-79%
-150.18
-8%
-107.73
+28%
-181.79
-69%
-81.15
+55%
-3.62
+96%
22.36
N/A
62.04
+177%
15.35
-75%
-18.57
N/A
-26.03
-40%
-18.29
+30%
4.86
N/A
4.06
-16%
20.99
+417%
20.46
-3%
13.95
-32%
18.19
+30%
13.56
-25%
13.36
-1%
8.19
-39%
7.35
-10%
12.08
+64%
11.7
-3%
15.89
+36%
16.16
+2%
8.05
-50%
7.42
-8%
8.78
+18%
9.18
+5%
11.82
+29%
11.97
+1%
11.16
-7%
12.02
+8%
11.96
0%
11.78
-2%
12.87
+9%
13.76
+7%
16.27
+18%
17.96
+10%
12.86
-28%
4.8
-63%
-2.35
N/A
-14.34
-510%
0.13
N/A
1.84
+1 315%
1.07
-42%
9.11
+751%
0.55
-94%
-3.13
N/A
-5.87
-88%
-9.4
-60%
1.1
N/A
5.34
+385%
4.34
-19%
14.37
+231%
1.45
-90%
0.92
-37%
-8.99
N/A
-14.76
-64%
-11.63
+21%
-16.42
-41%
-13.5
+18%
-24.15
-79%
-46.4
-92%
-30.8
+34%
-22.94
+26%
-20.97
+9%
-37.33
-78%
-37.05
+1%
-44.9
-21%
-47.88
-7%
-27
+44%
-25.53
+5%
-19.79
+22%
-10.52
+47%
-20.16
-92%
-23.51
-17%
-21.71
+8%
-21.41
+1%
-11.34
+47%
-18.88
-66%
-29.29
-55%
-46.14
-58%
Get AI-powered insights for any company or topic.
Open AI Assistant

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

Warren Buffett