Solusi Bangun Indonesia Tbk PT
IDX:SMCB

Watchlist Manager
Solusi Bangun Indonesia Tbk PT Logo
Solusi Bangun Indonesia Tbk PT
IDX:SMCB
Watchlist
Price: 775 IDR Market Closed
Market Cap: 7T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
-10%
5Y
+3%
10Y
+14%
Operating Income
+
3Y
-18%
5Y
-23%
10Y
+119%
Net Income
+
3Y
-7%
5Y
-1%
10Y
-

Earnings Waterfall
Solusi Bangun Indonesia Tbk PT

Revenue
11T IDR
Cost of Revenue
-8.4T IDR
Gross Profit
2.6T IDR
Operating Expenses
-1.3T IDR
Operating Income
1.3T IDR
Other Expenses
-455.2B IDR
Net Income
797.1B IDR

Income Statement
Solusi Bangun Indonesia Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
0
0
0
0
192 445
0
0
0
121 241
34 366
83 515
139 399
197 898
224 168
232 048
266 676
334 476
362 691
410 259
454 328
427 921
499 132
542 313
555 914
604 764
589 945
595 533
605 528
590 518
575 432
513 286
0
646 791
342 466
434 022
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
241 865
124 724
187 205
248 755
236 759
217 278
0
0
Revenue
2 368 489
N/A
2 500 417
+6%
2 672 241
+7%
2 884 571
+8%
3 017 599
+5%
3 030 057
+0%
2 986 597
-1%
2 953 882
-1%
2 993 197
+1%
3 078 557
+3%
3 222 580
+5%
3 512 807
+9%
3 754 906
+7%
3 870 106
+3%
4 202 402
+9%
4 868 197
+16%
4 803 377
-1%
5 721 445
+19%
5 923 108
+4%
5 660 693
-4%
5 943 881
+5%
6 046 922
+2%
6 158 391
+2%
6 071 466
-1%
5 960 589
-2%
6 273 285
+5%
6 648 080
+6%
7 081 548
+7%
7 523 964
+6%
7 853 733
+4%
8 174 724
+4%
8 630 757
+6%
9 011 076
+4%
9 158 855
+2%
9 302 176
+2%
9 369 110
+1%
9 686 262
+3%
9 882 937
+2%
10 132 649
+3%
10 317 562
+2%
10 528 723
+2%
10 422 513
-1%
10 459 983
+0%
9 582 369
-8%
9 239 022
-4%
9 444 865
+2%
9 149 830
-3%
9 587 572
+5%
9 458 403
-1%
9 161 439
-3%
8 976 254
-2%
9 432 372
+5%
9 382 120
-1%
9 508 683
+1%
9 705 506
+2%
10 071 369
+4%
10 377 729
+3%
10 441 002
+1%
10 284 417
-1%
15 064 878
+46%
11 057 843
-27%
15 690 555
+42%
15 576 168
-1%
10 654 572
-32%
10 108 220
-5%
10 207 182
+1%
10 653 051
+4%
10 852 101
+2%
11 218 181
+3%
11 560 717
+3%
11 736 826
+2%
12 229 515
+4%
12 262 048
+0%
12 286 611
+0%
12 253 684
0%
12 135 415
-1%
12 371 333
+2%
12 214 863
-1%
12 218 739
+0%
12 152 035
-1%
11 818 978
-3%
11 514 782
-3%
11 371 832
-1%
10 953 184
-4%
Gross Profit
Cost of Revenue
(2 196 901)
(2 326 022)
(2 280 954)
(2 329 100)
(2 618 457)
(2 208 311)
(2 287 059)
(2 301 425)
(2 356 038)
(2 359 810)
(2 378 046)
(2 437 747)
(2 492 805)
(2 527 446)
(2 714 837)
(3 095 910)
(2 933 054)
(3 635 929)
(3 754 094)
(3 605 950)
(3 694 149)
(3 730 740)
(3 820 089)
(3 718 356)
(3 711 232)
(3 938 620)
(4 157 020)
(4 489 329)
(4 672 435)
(4 903 522)
(5 185 212)
(5 397 473)
(5 664 231)
(5 827 617)
(5 821 246)
(6 143 127)
(6 330 938)
(6 558 529)
(6 915 149)
(7 103 155)
(7 502 759)
(7 550 281)
(7 802 992)
(7 206 821)
(7 099 577)
(7 198 521)
(7 060 930)
(7 536 294)
(7 527 537)
(7 481 152)
(7 433 593)
(7 855 803)
(7 507 994)
(7 648 455)
(7 794 878)
(7 882 023)
(8 734 391)
(8 716 001)
(8 404 566)
(11 931 777)
(8 172 758)
(11 615 550)
(11 448 902)
(7 576 894)
(7 124 690)
(7 232 029)
(7 548 044)
(7 853 715)
(8 365 429)
(8 749 883)
(9 026 060)
(9 361 583)
(9 330 140)
(9 352 618)
(9 327 268)
(9 330 378)
(9 597 271)
(9 587 157)
(9 611 999)
(9 617 498)
(9 263 093)
(9 006 945)
(8 739 117)
(8 360 596)
Gross Profit
171 588
N/A
174 395
+2%
391 287
+124%
555 471
+42%
399 142
-28%
821 746
+106%
699 538
-15%
652 457
-7%
637 159
-2%
718 747
+13%
844 534
+18%
1 075 060
+27%
1 262 101
+17%
1 342 660
+6%
1 487 565
+11%
1 772 287
+19%
1 870 323
+6%
2 085 516
+12%
2 169 014
+4%
2 054 743
-5%
2 249 732
+9%
2 316 182
+3%
2 338 302
+1%
2 353 110
+1%
2 249 357
-4%
2 334 665
+4%
2 491 060
+7%
2 592 219
+4%
2 851 529
+10%
2 950 211
+3%
2 989 512
+1%
3 233 284
+8%
3 346 845
+4%
3 331 238
0%
3 480 930
+4%
3 225 983
-7%
3 355 324
+4%
3 324 408
-1%
3 217 500
-3%
3 214 407
0%
3 025 964
-6%
2 872 232
-5%
2 656 991
-7%
2 375 548
-11%
2 139 445
-10%
2 246 344
+5%
2 088 900
-7%
2 051 278
-2%
1 930 866
-6%
1 680 287
-13%
1 542 661
-8%
1 576 569
+2%
1 874 126
+19%
1 860 228
-1%
1 910 628
+3%
2 189 346
+15%
1 643 338
-25%
1 725 001
+5%
1 879 851
+9%
3 133 101
+67%
2 885 085
-8%
4 075 005
+41%
4 127 266
+1%
3 077 678
-25%
2 983 530
-3%
2 975 153
0%
3 105 007
+4%
2 998 386
-3%
2 852 752
-5%
2 810 834
-1%
2 710 766
-4%
2 867 932
+6%
2 931 908
+2%
2 933 993
+0%
2 926 416
0%
2 805 037
-4%
2 774 062
-1%
2 627 706
-5%
2 606 740
-1%
2 534 537
-3%
2 555 885
+1%
2 507 837
-2%
2 632 715
+5%
2 592 588
-2%
Operating Income
Operating Expenses
(241 571)
(254 079)
(414 616)
(516 207)
(280 215)
(637 737)
(570 662)
(583 249)
(630 981)
(673 018)
(678 842)
(694 495)
(741 638)
(726 871)
(763 961)
(887 210)
(889 760)
(977 856)
(995 931)
(918 749)
(873 433)
(889 909)
(899 377)
(918 605)
(937 455)
(998 708)
(1 031 575)
(1 063 425)
(1 150 483)
(1 177 829)
(1 208 830)
(1 287 650)
(1 278 578)
(1 379 849)
(1 437 957)
(1 255 498)
(1 322 479)
(1 269 476)
(1 272 652)
(1 525 752)
(1 709 779)
(1 742 861)
(1 938 426)
(1 802 504)
(1 816 855)
(1 862 663)
(1 702 970)
(1 790 698)
(1 670 031)
(1 596 674)
(1 591 257)
(1 584 116)
(1 657 316)
(1 781 258)
(1 791 285)
(1 882 193)
(1 670 752)
(1 590 077)
(1 525 651)
(2 307 349)
(1 649 898)
(2 370 339)
(2 293 412)
(1 442 012)
(1 284 014)
(1 226 676)
(1 300 217)
(1 293 277)
(1 319 764)
(1 309 478)
(1 288 475)
(1 332 178)
(1 485 931)
(1 535 057)
(1 501 251)
(1 429 895)
(1 300 371)
(1 263 529)
(1 256 766)
(1 248 933)
(1 328 799)
(1 323 316)
(1 307 371)
(1 340 329)
Selling, General & Administrative
(241 571)
(253 554)
(414 616)
(516 207)
(280 215)
(637 737)
(570 662)
(583 249)
(630 981)
(673 018)
(678 842)
(694 495)
(741 638)
(726 871)
(763 961)
(877 667)
(884 120)
(954 054)
(966 461)
(893 283)
(851 536)
(868 440)
(878 079)
(897 199)
(916 011)
(982 551)
(1 020 761)
(1 058 006)
(1 150 483)
(1 473 680)
(1 504 681)
(1 583 501)
(1 264 403)
(1 336 773)
(1 422 291)
(1 234 669)
(1 320 140)
(1 268 368)
(1 265 769)
(1 528 553)
(1 708 348)
(1 741 602)
(1 920 776)
(1 797 738)
(1 813 332)
(1 857 400)
(1 700 057)
(1 773 765)
(1 648 308)
(1 570 430)
(1 576 454)
(1 568 177)
(1 672 405)
(1 780 766)
(1 788 997)
(1 889 022)
(1 628 749)
(1 534 238)
(1 482 950)
(2 220 018)
(1 703 716)
(2 432 217)
(2 351 778)
(1 487 649)
(1 347 088)
(1 279 802)
(1 319 774)
(1 325 330)
(1 341 452)
(1 329 711)
(1 320 218)
(1 377 335)
(1 372 417)
(1 414 177)
(1 383 133)
(1 325 323)
(1 288 355)
(1 256 930)
(1 258 663)
(1 252 273)
(1 309 855)
(1 309 211)
(1 297 874)
(1 333 055)
Depreciation & Amortization
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(5 640)
(14 665)
(20 179)
(25 466)
(21 897)
(21 469)
(21 298)
(21 406)
(21 444)
(16 157)
0
0
0
0
0
0
(3 320)
(645)
(814)
(1 533)
(2 550)
(2 361)
(2 576)
(1 945)
(1 241)
(1 091)
(1 021)
(1 201)
(1 807)
(4 664)
(6 261)
(12 869)
(6 885)
(11 449)
(10 813)
(5 213)
(9 677)
(9 121)
(9 081)
(9 440)
(6 448)
(5 776)
(5 497)
(6 222)
(3 555)
(6 187)
(6 965)
(12 742)
(15 422)
(17 548)
(19 731)
(15 503)
(17 279)
(17 258)
(17 257)
(17 177)
(15 330)
(13 228)
(13 788)
(13 161)
(12 748)
(13 883)
(11 980)
(11 339)
(10 288)
(10 104)
(10 001)
(9 954)
Other Operating Expenses
0
(525)
0
0
0
0
0
0
0
0
0
0
0
0
0
(9 543)
0
(9 137)
(9 291)
0
0
0
0
0
0
0
(10 814)
(5 419)
0
295 851
295 851
295 851
(10 855)
(42 431)
(14 852)
(19 296)
211
1 253
(4 307)
4 746
(190)
(168)
(16 629)
(3 565)
(1 716)
(599)
3 348
(4 064)
(14 838)
(14 795)
(3 990)
(10 726)
24 766
8 629
6 793
16 269
(35 555)
(50 063)
(37 204)
(81 109)
57 373
68 065
65 331
58 379
78 496
70 674
39 288
47 556
38 967
37 491
49 000
62 334
(98 184)
(107 652)
(104 330)
(91 411)
732
7 284
13 877
14 679
(8 656)
(4 001)
504
2 680
Operating Income
(69 983)
N/A
(79 684)
-14%
(23 329)
+71%
39 264
N/A
118 927
+203%
184 009
+55%
128 876
-30%
69 208
-46%
6 178
-91%
45 729
+640%
165 692
+262%
380 565
+130%
520 463
+37%
615 789
+18%
723 604
+18%
885 077
+22%
980 563
+11%
1 107 660
+13%
1 173 083
+6%
1 135 994
-3%
1 376 299
+21%
1 426 273
+4%
1 438 925
+1%
1 434 505
0%
1 311 902
-9%
1 335 957
+2%
1 459 485
+9%
1 528 794
+5%
1 701 046
+11%
1 772 382
+4%
1 780 682
+0%
1 945 634
+9%
2 068 267
+6%
1 951 389
-6%
2 042 973
+5%
1 970 485
-4%
2 032 845
+3%
2 054 932
+1%
1 944 848
-5%
1 688 655
-13%
1 316 185
-22%
1 129 371
-14%
718 565
-36%
573 044
-20%
322 590
-44%
383 681
+19%
385 930
+1%
260 580
-32%
260 835
+0%
83 613
-68%
(48 596)
N/A
(7 547)
+84%
216 810
N/A
78 970
-64%
119 343
+51%
307 153
+157%
(27 414)
N/A
134 924
N/A
354 200
+163%
825 752
+133%
1 235 187
+50%
1 704 666
+38%
1 833 854
+8%
1 635 666
-11%
1 699 516
+4%
1 748 477
+3%
1 804 790
+3%
1 705 109
-6%
1 532 988
-10%
1 501 356
-2%
1 422 291
-5%
1 535 754
+8%
1 445 977
-6%
1 398 936
-3%
1 425 165
+2%
1 375 142
-4%
1 473 691
+7%
1 364 177
-7%
1 349 974
-1%
1 285 604
-5%
1 227 086
-5%
1 184 521
-3%
1 325 344
+12%
1 252 259
-6%
Pre-Tax Income
Interest Income Expense
(455 099)
(474 353)
(220 903)
(625 476)
(323 782)
82 902
88 748
385 883
272 044
(115 187)
(14 790)
(37 029)
(275 884)
(143 630)
(176 884)
(248 275)
(723 747)
(1 143 097)
(818 833)
(654 364)
(48 140)
277 762
(49 642)
(141 309)
(167 599)
(174 777)
(162 460)
(168 604)
(173 166)
(126 378)
(139 082)
(140 434)
(172 388)
(183 734)
(210 816)
(525 314)
(696 001)
(532 828)
(652 260)
(392 883)
(298 967)
(505 264)
(478 446)
(762 499)
(554 266)
(559 715)
(469 576)
(215 826)
(411 804)
(470 618)
(641 364)
(828 343)
(904 850)
(954 241)
(906 507)
(855 561)
(762 210)
(555 831)
(562 041)
(883 059)
(786 639)
(1 172 870)
(1 144 976)
(771 858)
(704 863)
(660 367)
(612 926)
(508 820)
(447 264)
(381 009)
(315 294)
(268 871)
(275 689)
(264 581)
(259 929)
(258 913)
(238 803)
(237 177)
(235 483)
(234 389)
(206 395)
(198 168)
(189 113)
(170 891)
Non-Reccuring Items
(2 280)
(2 480)
(2 434)
(2 334)
(640)
(411)
768
(131)
2 526
5 923
16 865
17 598
15 797
12 736
723
0
(54 286)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(25 031)
0
(23 318)
(21 593)
605
0
1 720
402
(8 370)
(8 350)
(8 104)
(9 401)
(57)
(703)
(1 334)
(867)
(19 035)
(18 912)
(26 237)
(26 237)
(2 415)
(2 640)
128 643
128 089
105 427
106 155
(26 328)
(33 923)
(40 938)
(50 620)
(43 176)
(32 366)
(16 755)
(15 368)
(14 492)
(17 341)
1 093
816
1 068
1 261
(418)
0
0
0
(261)
0
(525)
(525)
(264)
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(56 067)
(55 735)
(55 316)
8 667
8 427
8 095
7 676
730
329
(1 997)
1 043
0
447
625
(2 490)
0
0
0
0
0
0
0
0
0
0
0
0
583 298
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
0
0
0
0
0
0
Total Other Income
(5 768)
(9 890)
10 122
3 878
17 072
(2 974)
(23 765)
(54 834)
(39 590)
(34 723)
(95 963)
(67 327)
(73 874)
(78 741)
82 933
87 276
100 938
106 199
(38 697)
(39 850)
(39 848)
(43 953)
(280)
3 272
2 924
4 097
8 290
5 213
5 377
(57 383)
(60 332)
(54 129)
1 864
19 761
21 439
13 848
(901)
2 116
2 882
2 924
(1 451)
(1 451)
(3 714)
(3 756)
(1 147)
581 194
581 283
582 726
(2 028)
(2 177)
(2 615)
(3 715)
0
184
2 030
1 687
0
(159 178)
(159 178)
(159 178)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(4 001)
(5 187)
(6 368)
(6 806)
(3 745)
(3 519)
(4 057)
(5 632)
Pre-Tax Income
(533 130)
N/A
(566 407)
-6%
(236 544)
+58%
(584 668)
-147%
(188 423)
+68%
263 526
N/A
194 627
-26%
400 126
+106%
241 158
-40%
(98 258)
N/A
71 804
N/A
293 807
+309%
186 502
-37%
406 154
+118%
630 376
+55%
724 078
+15%
303 468
-58%
14 695
-95%
259 818
+1 668%
386 464
+49%
1 296 978
+236%
1 668 509
+29%
1 397 098
-16%
1 304 144
-7%
1 147 957
-12%
1 165 606
+2%
1 303 318
+12%
1 366 446
+5%
1 533 257
+12%
1 589 068
+4%
1 581 893
0%
1 748 581
+11%
1 872 712
+7%
1 787 416
-5%
1 830 278
+2%
1 437 426
-21%
1 336 548
-7%
1 524 220
+14%
1 297 190
-15%
1 299 098
+0%
1 007 397
-22%
614 306
-39%
228 301
-63%
(202 612)
N/A
350 418
N/A
404 457
+15%
496 303
+23%
626 613
+26%
(172 032)
N/A
(408 094)
-137%
(718 812)
-76%
(865 842)
-20%
(690 455)
+20%
(877 727)
-27%
(656 491)
+25%
(418 632)
+36%
(684 197)
-63%
(473 930)
+31%
(393 347)
+17%
(250 408)
+36%
407 610
N/A
481 176
+18%
645 702
+34%
831 442
+29%
977 898
+18%
1 072 742
+10%
1 177 372
+10%
1 178 948
+0%
1 086 817
-8%
1 121 163
+3%
1 108 065
-1%
1 268 144
+14%
1 169 870
-8%
1 134 355
-3%
1 165 236
+3%
1 116 229
-4%
1 230 626
+10%
1 121 813
-9%
1 107 598
-1%
1 043 884
-6%
1 016 682
-3%
982 834
-3%
1 132 174
+15%
1 075 736
-5%
Net Income
Tax Provision
0
0
(4 698)
(4 698)
(145 658)
(238 742)
(171 985)
(174 038)
(65 213)
39 797
(29 234)
(89 425)
(17 092)
(84 084)
(125 580)
(158 726)
(21 248)
54 364
(31 170)
(60 511)
(384 673)
(477 244)
(402 903)
(364 791)
(317 575)
(330 928)
(386 300)
(416 395)
(469 697)
(485 305)
(470 753)
(513 825)
(521 921)
(501 629)
(516 943)
(398 962)
(384 243)
(432 633)
(358 891)
(372 295)
(338 528)
(232 695)
(146 818)
(57 052)
(150 930)
(170 671)
(210 239)
(228 649)
(112 552)
(59 961)
49 764
93 353
(67 590)
(96 203)
(204 960)
(321 867)
(143 788)
(144 707)
(173 878)
(27 209)
91 442
(4 781)
(166)
(28 011)
(326 910)
(333 916)
(359 209)
(507 343)
(373 473)
(378 681)
(375 417)
(412 199)
(330 594)
(323 700)
(332 943)
(317 529)
(335 981)
(302 426)
(303 422)
(280 258)
(271 592)
(263 460)
(284 079)
(278 657)
Income from Continuing Operations
(533 130)
(566 407)
(241 242)
(589 366)
(334 081)
24 784
22 642
226 088
175 945
(58 461)
42 570
204 382
169 410
322 070
504 796
565 352
282 220
69 059
228 648
325 953
912 305
1 191 265
994 195
939 353
830 382
834 678
917 018
950 051
1 063 560
1 103 763
1 111 140
1 234 756
1 350 791
1 285 787
1 313 335
1 038 464
952 305
1 091 587
938 299
926 803
668 869
381 611
81 483
(259 664)
199 488
233 786
286 064
397 964
(284 584)
(468 055)
(669 048)
(772 489)
(758 045)
(973 930)
(861 451)
(740 499)
(827 985)
(618 637)
(567 225)
(277 617)
499 052
476 395
645 536
803 431
650 988
738 826
818 163
671 605
713 344
742 482
732 648
855 945
839 276
810 655
832 293
798 700
894 645
819 387
804 176
763 626
745 090
719 374
848 095
797 079
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
39
174
187
168
365
195
(1 152)
(1 960)
(2 139)
(2 100)
(822)
(390)
(362)
(512)
(608)
(541)
(499)
(391)
(269)
(192)
(197)
(277)
(409)
0
(416)
(390)
(145)
0
0
83
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
0
0
0
0
Net Income (Common)
(533 130)
N/A
(566 407)
-6%
(241 242)
+57%
(589 366)
-144%
(334 081)
+43%
24 784
N/A
22 642
-9%
226 088
+899%
175 945
-22%
(58 461)
N/A
42 570
N/A
204 382
+380%
169 410
-17%
322 070
+90%
504 796
+57%
563 173
+12%
282 220
-50%
66 553
-76%
221 077
+232%
301 930
+37%
895 751
+197%
1 178 166
+32%
986 126
-16%
948 581
-4%
828 422
-13%
832 539
+0%
914 918
+10%
949 229
+4%
1 063 170
+12%
1 103 401
+4%
1 110 628
+1%
1 234 148
+11%
1 350 250
+9%
1 285 288
-5%
1 312 944
+2%
1 038 195
-21%
952 113
-8%
1 091 390
+15%
938 022
-14%
926 394
-1%
668 355
-28%
381 195
-43%
81 093
-79%
(273 642)
N/A
175 127
N/A
209 416
+20%
261 786
+25%
387 436
+48%
(284 584)
N/A
(468 055)
-64%
(669 048)
-43%
(772 489)
-15%
(758 045)
+2%
(973 930)
-28%
(861 451)
+12%
(740 499)
+14%
(827 985)
-12%
(618 637)
+25%
(567 225)
+8%
(277 617)
+51%
499 052
N/A
476 395
-5%
645 536
+36%
803 431
+24%
650 988
-19%
738 826
+13%
818 163
+11%
671 605
-18%
713 344
+6%
742 482
+4%
732 648
-1%
855 945
+17%
839 276
-2%
810 655
-3%
832 293
+3%
798 700
-4%
894 645
+12%
819 387
-8%
804 176
-2%
763 626
-5%
745 090
-2%
719 374
-3%
848 095
+18%
797 079
-6%
EPS (Diluted)
-69.57
N/A
-73.92
-6%
-31.14
+58%
-76.91
-147%
-43.6
+43%
3.24
N/A
2.96
-9%
29.51
+897%
22.96
-22%
-7.63
N/A
5.55
N/A
26.67
+381%
22.11
-17%
42.03
+90%
65.88
+57%
72.69
+10%
36.83
-49%
8.69
-76%
28.85
+232%
39.4
+37%
116.89
+197%
153.75
+32%
127.29
-17%
123.79
-3%
108.11
-13%
108.65
+0%
118.09
+9%
123.88
+5%
138.74
+12%
144
+4%
143.36
0%
161.07
+12%
176.21
+9%
167.72
-5%
171.33
+2%
135.48
-21%
124.25
-8%
142.42
+15%
122.41
-14%
120.89
-1%
87.22
-28%
49.75
-43%
10.59
-79%
-35.7
N/A
22.85
N/A
27.32
+20%
34.16
+25%
50.55
+48%
-37.14
N/A
-61.08
-64%
-87.31
-43%
-100.81
-15%
-98.92
+2%
-127.09
-28%
-112.41
+12%
-96.63
+14%
-108.05
-12%
-80.73
+25%
-74.02
+8%
-36.23
+51%
65.13
N/A
62.17
-5%
84.24
+35%
104.85
+24%
84.95
-19%
96.42
+14%
106.77
+11%
78.48
-26%
86.72
+10%
82.32
-5%
81.23
-1%
94.9
+17%
93.05
-2%
89.88
-3%
92.28
+3%
88.55
-4%
99.19
+12%
91.15
-8%
88.86
-3%
84.66
-5%
82.61
-2%
79.75
-3%
94.03
+18%
88.37
-6%

See Also

Summary
SMCB intrinsic value, competitors valuation, and company profile.
DCF Valuation
SMCB stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SMCB stock valuation using valuation multiples.
Wall Street Estimates
SMCB 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
SMCB 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 307,900+ 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.