S

Siwani Makmur Tbk PT
IDX:SIMA

Watchlist Manager
Siwani Makmur Tbk PT
IDX:SIMA
Watchlist
Price: 50 IDR Market Closed
Market Cap: 22.1B IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-
5Y
+11%
10Y
+22%
Operating Income
+
3Y
+57%
5Y
+83%
10Y
+78%
Net Income
+
3Y
-341%
5Y
-103%
10Y
-430%

Earnings Waterfall
Siwani Makmur Tbk PT

Revenue
3.7B IDR
Cost of Revenue
-191.8m IDR
Gross Profit
3.5B IDR
Operating Expenses
-4.9B IDR
Operating Income
-1.4B IDR
Other Expenses
-14.5B IDR
Net Income
-15.9B IDR

Income Statement
Siwani Makmur 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
Revenue
Interest Expense
0
3 134
1 128
981
1 464
1 641
1 826
1 531
1 790
1 324
25 536
24 956
24 216
24 216
9
8
8
9
7
8
8
9
9
10
11
9
7
4
2
0
331
331
331
331
1
0
0
0
7 877
0
10 454
Revenue
3 042
N/A
2 111
-31%
1 715
-19%
1 827
+7%
1 644
-10%
667
-59%
2 019
+203%
2 363
+17%
2 908
+23%
4 018
+38%
3 401
-15%
4 028
+18%
4 789
+19%
4 421
-8%
4 320
-2%
3 635
-16%
2 686
-26%
2 576
-4%
2 282
-11%
2 408
+6%
3 352
+39%
9 105
+172%
15 761
+73%
21 737
+38%
26 696
+23%
20 173
-24%
7 614
-62%
892
-88%
(5 514)
N/A
(5 514)
N/A
2 913
N/A
4 093
+41%
6 526
+59%
6 909
+6%
3 749
-46%
4 492
+20%
3 155
-30%
3 682
+17%
3 000
-19%
3 436
+15%
3 711
+8%
Gross Profit
Cost of Revenue
(4 801)
(3 229)
(13 148)
(10 973)
(12 819)
(12 342)
(6 895)
(6 532)
(5 565)
(4 947)
(5 927)
(5 529)
(5 651)
(5 310)
(5 508)
(5 021)
(4 618)
(4 661)
(5 340)
(7 387)
(8 370)
(6 252)
(8 390)
(7 882)
(14 330)
(18 587)
(5 414)
(3 028)
5 452
8 877
0
(826)
(2 394)
(2 888)
(1 235)
(1 510)
(480)
(442)
(716)
(718)
(192)
Gross Profit
(1 759)
N/A
(1 118)
+36%
(11 434)
-923%
(9 145)
+20%
(11 175)
-22%
(11 675)
-4%
(4 876)
+58%
(4 170)
+14%
(2 657)
+36%
(929)
+65%
(2 526)
-172%
(1 502)
+41%
(863)
+43%
(890)
-3%
(1 188)
-33%
(1 386)
-17%
(1 932)
-39%
(2 085)
-8%
(3 058)
-47%
(4 980)
-63%
(5 019)
-1%
2 852
N/A
7 370
+158%
13 856
+88%
12 368
-11%
1 588
-87%
2 200
+39%
(2 135)
N/A
(62)
+97%
3 363
N/A
2 913
-13%
3 267
+12%
4 132
+26%
4 021
-3%
2 513
-37%
2 981
+19%
2 674
-10%
3 239
+21%
2 284
-29%
2 718
+19%
3 520
+29%
Operating Income
Operating Expenses
(4 596)
(4 663)
(4 659)
(4 174)
(4 488)
(4 202)
(4 025)
(4 179)
(3 982)
(3 908)
(4 356)
(4 205)
(4 049)
(4 102)
(4 088)
(4 752)
(5 062)
(4 232)
(3 599)
(3 206)
(3 278)
(4 337)
(4 501)
(4 380)
(4 138)
(3 449)
(3 707)
(3 287)
(3 214)
(3 231)
(3 284)
(3 322)
(2 424)
(2 292)
(2 761)
(1 798)
(2 524)
(2 642)
(4 848)
(4 695)
(4 928)
Selling, General & Administrative
(4 596)
(4 663)
(4 658)
(4 175)
(4 488)
(4 202)
0
(2 922)
(2 726)
(2 652)
0
152
1 807
0
(4 088)
(2 355)
(4 164)
(4 232)
(3 599)
(3 189)
(3 237)
(4 274)
(4 416)
(4 305)
(4 080)
(3 406)
(2 940)
(2 335)
(2 077)
(1 909)
(2 517)
(2 554)
(1 686)
(1 707)
(2 761)
(1 597)
(2 485)
(2 642)
(4 848)
(4 695)
(4 928)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(17)
(41)
(62)
(85)
(75)
(58)
(44)
(767)
(952)
(1 137)
(1 322)
(767)
(768)
(738)
(585)
0
(201)
(39)
0
0
0
0
Other Operating Expenses
0
0
0
0
0
0
(4 025)
(1 257)
(1 256)
(1 256)
(4 357)
(4 357)
(5 856)
(4 102)
0
(2 397)
(898)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Operating Income
(6 356)
N/A
(5 782)
+9%
(16 092)
-178%
(13 320)
+17%
(15 663)
-18%
(15 877)
-1%
(8 901)
+44%
(8 348)
+6%
(6 639)
+20%
(4 837)
+27%
(6 882)
-42%
(5 706)
+17%
(4 911)
+14%
(4 991)
-2%
(5 277)
-6%
(6 138)
-16%
(6 994)
-14%
(6 317)
+10%
(6 657)
-5%
(8 187)
-23%
(8 298)
-1%
(1 486)
+82%
2 869
N/A
9 475
+230%
8 228
-13%
(1 863)
N/A
(1 507)
+19%
(5 423)
-260%
(3 276)
+40%
132
N/A
(371)
N/A
(54)
+85%
1 709
N/A
1 730
+1%
(247)
N/A
1 184
N/A
151
-87%
598
+296%
(2 565)
N/A
(1 976)
+23%
(1 409)
+29%
Pre-Tax Income
Interest Income Expense
(1 534)
(1 389)
(1 179)
(1 026)
(1 492)
(1 756)
(1 689)
(1 774)
(1 994)
(1 522)
(25 637)
(25 146)
(24 447)
(24 446)
(161)
(152)
(855)
(849)
(647)
(714)
(14)
808
1 107
1 395
1 399
572
(10)
(292)
(291)
(291)
(331)
(330)
(330)
(330)
(1)
0
0
0
(7 877)
(7 877)
(10 454)
Gain/Loss on Disposition of Assets
0
1 118
179
0
249
820
602
0
0
0
376
0
0
376
116
116
116
0
235
0
0
0
73
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
215
(87)
4 060
4 238
4 137
4 255
(1 962)
(1 352)
(1 430)
(2 124)
33
401
391
16
0
0
0
116
1
238
236
(1 919)
(2 874)
(2 802)
(2 801)
(629)
(55)
(93)
(93)
(110)
0
0
0
0
(40)
(1)
(1)
(1)
(439)
(439)
(439)
Pre-Tax Income
(7 675)
N/A
(6 140)
+20%
(13 032)
-112%
(10 108)
+22%
(12 771)
-26%
(12 558)
+2%
(11 951)
+5%
(11 474)
+4%
(10 063)
+12%
(8 483)
+16%
(32 110)
-279%
(30 451)
+5%
(28 967)
+5%
(29 045)
0%
(5 322)
+82%
(6 175)
-16%
(7 733)
-25%
(7 050)
+9%
(7 067)
0%
(8 663)
-23%
(8 076)
+7%
(2 597)
+68%
1 176
N/A
8 068
+586%
6 826
-15%
(1 920)
N/A
(1 571)
+18%
(5 808)
-270%
(3 660)
+37%
(269)
+93%
(701)
-161%
(385)
+45%
1 378
N/A
1 399
+2%
(288)
N/A
1 183
N/A
150
-87%
596
+298%
(10 881)
N/A
(10 292)
+5%
(12 302)
-20%
Net Income
Tax Provision
4 664
5 805
3 028
3 285
2 993
3 388
2 701
2 706
707
(355)
157
160
549
428
88
127
205
260
220
226
228
385
254
269
220
144
87
41
41
(52)
0
0
0
0
450
450
450
450
(3 648)
(3 648)
(3 648)
Income from Continuing Operations
(3 011)
(335)
(10 004)
(6 823)
(9 778)
(9 170)
(9 251)
(8 770)
(9 358)
(8 839)
(31 953)
(30 290)
(28 418)
(28 618)
(5 234)
(6 049)
(7 528)
(6 791)
(6 848)
(8 437)
(7 848)
(2 212)
1 429
8 337
7 046
(1 774)
(1 484)
(5 766)
(3 618)
(321)
(701)
(385)
1 378
1 399
162
1 632
599
1 045
(14 528)
(13 940)
(15 950)
Net Income (Common)
(3 011)
N/A
(335)
+89%
(10 004)
-2 886%
(6 823)
+32%
(9 778)
-43%
(9 170)
+6%
(9 251)
-1%
(8 770)
+5%
(9 358)
-7%
(8 839)
+6%
(31 953)
-262%
(30 290)
+5%
(28 418)
+6%
(28 618)
-1%
(5 234)
+82%
(6 049)
-16%
(7 528)
-24%
(6 791)
+10%
(6 848)
-1%
(8 437)
-23%
(7 848)
+7%
(2 212)
+72%
1 429
N/A
8 337
+483%
7 046
-15%
(1 774)
N/A
(1 484)
+16%
(5 766)
-289%
(3 618)
+37%
(321)
+91%
(701)
-118%
(385)
+45%
1 378
N/A
1 399
+2%
162
-88%
1 632
+908%
599
-63%
1 045
+75%
(14 528)
N/A
(13 940)
+4%
(15 950)
-14%
EPS (Diluted)
-32.03
N/A
-3.61
+89%
-107.56
-2 880%
-73.36
+32%
-105.13
-43%
-98.6
+6%
-99.47
-1%
-94.3
+5%
-100.62
-7%
-95.04
+6%
-343.58
-262%
-325.69
+5%
-305.56
+6%
-307.72
-1%
-56.27
+82%
-13.65
+76%
-16.99
-24%
-15.32
+10%
-15.47
-1%
-19.04
-23%
-17.73
+7%
-5
+72%
2.46
N/A
18.81
+665%
15.9
-15%
-4.01
N/A
-3.35
+16%
-13.02
-289%
-8.17
+37%
-0.72
+91%
-2
-178%
-0.87
+57%
3.47
N/A
3.15
-9%
0.37
-88%
3.64
+884%
1.35
-63%
2.37
+76%
-32.83
N/A
-31.59
+4%
-35.82
-13%

See Also

Summary
SIMA intrinsic value, competitors valuation, and company profile.
DCF Valuation
SIMA stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SIMA stock valuation using valuation multiples.
Wall Street Estimates
SIMA 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
SIMA 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 307,400+ 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.