Tower Bersama Infrastructure Tbk PT
IDX:TBIG

Watchlist Manager
Tower Bersama Infrastructure Tbk PT Logo
Tower Bersama Infrastructure Tbk PT
IDX:TBIG
Watchlist
Price: 2 450 IDR -3.92% Market Closed
Market Cap: 55.5T IDR
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+6%
5Y
+34%
10Y
+102%
Operating Income
+
3Y
-1%
5Y
+15%
10Y
+69%
Net Income
+
3Y
-23%
5Y
+36%
10Y
+508%

Earnings Waterfall
Tower Bersama Infrastructure Tbk PT

Revenue
6.9T IDR
Cost of Revenue
-2T IDR
Gross Profit
4.9T IDR
Operating Expenses
-610.6B IDR
Operating Income
4.3T IDR
Other Expenses
-3T IDR
Net Income
1.3T IDR

Income Statement
Tower Bersama Infrastructure Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
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
226 325
238 649
232 071
223 961
246 597
277 529
301 476
381 623
467 482
539 552
637 257
676 594
726 743
814 097
892 008
949 575
985 472
1 065 054
1 153 172
1 298 434
1 472 516
1 564 761
1 643 707
1 686 311
1 691 801
1 727 705
1 756 215
1 775 567
1 815 954
1 861 131
1 869 661
1 934 379
2 003 573
1 999 157
2 051 728
1 987 546
1 940 149
1 998 907
2 030 126
2 095 661
2 036 765
2 034 388
2 021 154
1 972 296
1 976 894
1 963 444
1 890 975
1 819 120
1 761 750
1 740 637
1 826 844
1 844 468
1 768 334
1 884 045
1 833 560
1 921 451
1 977 865
0
0
0
Revenue
671 360
N/A
795 040
+18%
831 522
+5%
885 775
+7%
970 026
+10%
1 065 565
+10%
1 176 754
+10%
1 419 126
+21%
1 715 421
+21%
2 023 527
+18%
2 339 585
+16%
2 532 507
+8%
2 690 500
+6%
2 854 098
+6%
3 000 503
+5%
3 167 148
+6%
3 306 812
+4%
3 352 917
+1%
3 397 610
+1%
3 416 132
+1%
3 421 177
+0%
3 495 336
+2%
3 566 990
+2%
3 639 736
+2%
3 711 174
+2%
3 765 685
+1%
3 833 957
+2%
3 926 614
+2%
4 023 085
+2%
4 103 406
+2%
4 160 842
+1%
4 215 747
+1%
4 318 137
+2%
4 412 892
+2%
4 516 956
+2%
4 619 681
+2%
4 698 742
+2%
4 829 583
+3%
4 998 735
+4%
5 166 675
+3%
5 327 689
+3%
5 487 916
+3%
5 721 716
+4%
5 952 273
+4%
6 179 584
+4%
6 398 955
+4%
6 511 757
+2%
6 539 683
+0%
6 524 369
0%
6 500 703
0%
6 500 678
0%
6 555 233
+1%
6 640 645
+1%
6 727 454
+1%
6 775 060
+1%
6 814 658
+1%
6 867 399
+1%
6 894 368
+0%
6 903 749
+0%
6 903 307
0%
Gross Profit
Cost of Revenue
(98 196)
(116 188)
(123 290)
(130 659)
(143 262)
(160 304)
(174 089)
(208 771)
(263 837)
(307 298)
(348 473)
(379 182)
(395 796)
(426 496)
(457 922)
(489 199)
(509 820)
(493 443)
(477 684)
(475 196)
(448 910)
(446 283)
(442 213)
(418 183)
(417 665)
(474 916)
(533 154)
(597 419)
(667 761)
(696 778)
(728 670)
(757 193)
(784 082)
(810 792)
(836 112)
(858 683)
(903 454)
(901 113)
(954 383)
(988 407)
(1 093 065)
(1 216 866)
(1 339 193)
(1 490 365)
(1 472 780)
(1 542 463)
(1 667 774)
(1 748 470)
(1 783 325)
(1 808 459)
(1 632 503)
(1 741 874)
(1 902 397)
(1 936 121)
(2 077 905)
(1 979 627)
(1 941 212)
(1 949 883)
(1 957 077)
(1 954 141)
Gross Profit
573 164
N/A
678 852
+18%
708 232
+4%
755 116
+7%
826 764
+9%
905 261
+9%
1 002 665
+11%
1 210 355
+21%
1 451 584
+20%
1 716 229
+18%
1 991 112
+16%
2 153 325
+8%
2 294 704
+7%
2 427 602
+6%
2 542 581
+5%
2 677 949
+5%
2 796 992
+4%
2 859 474
+2%
2 919 926
+2%
2 940 936
+1%
2 972 267
+1%
3 049 053
+3%
3 124 777
+2%
3 221 553
+3%
3 293 509
+2%
3 290 769
0%
3 300 803
+0%
3 329 195
+1%
3 355 324
+1%
3 406 628
+2%
3 432 172
+1%
3 458 554
+1%
3 534 055
+2%
3 602 100
+2%
3 680 844
+2%
3 760 998
+2%
3 795 288
+1%
3 928 470
+4%
4 044 352
+3%
4 178 268
+3%
4 234 624
+1%
4 271 050
+1%
4 382 523
+3%
4 461 908
+2%
4 706 804
+5%
4 856 492
+3%
4 843 983
0%
4 791 213
-1%
4 741 044
-1%
4 692 244
-1%
4 868 175
+4%
4 813 359
-1%
4 738 248
-2%
4 791 333
+1%
4 697 155
-2%
4 835 031
+3%
4 926 187
+2%
4 944 485
+0%
4 946 672
+0%
4 949 166
+0%
Operating Income
Operating Expenses
(109 601)
(119 496)
(113 253)
(118 267)
(119 278)
(136 933)
(149 595)
(161 067)
(171 195)
(191 255)
(215 936)
(235 633)
(242 434)
(253 545)
(259 343)
(269 935)
(291 688)
(352 290)
(357 608)
(368 584)
(311 423)
(360 982)
(363 753)
(359 840)
(315 601)
(365 291)
(371 833)
(377 238)
(343 178)
(469 262)
(476 958)
(366 468)
(381 463)
(414 419)
(429 433)
(442 482)
(426 434)
(427 479)
(425 320)
(418 794)
(418 623)
(417 073)
(420 587)
(423 086)
(400 889)
(414 192)
(412 159)
(425 590)
(458 573)
(475 432)
(577 607)
(492 311)
(504 176)
(520 042)
(451 542)
(565 033)
(607 431)
(609 918)
(609 468)
(610 572)
Selling, General & Administrative
0
0
0
0
0
0
0
0
(141 881)
(47 293)
(103 841)
(157 603)
(209 074)
(219 857)
(224 725)
(233 229)
(251 543)
(262 065)
(272 718)
(280 446)
(282 041)
(279 877)
(278 086)
(276 625)
(275 021)
(280 546)
(283 385)
(286 994)
(294 230)
(300 023)
(307 297)
(320 377)
(332 323)
(348 218)
(363 777)
(374 132)
(376 936)
(377 845)
(376 432)
(357 861)
(356 446)
(353 740)
(354 230)
(363 872)
(337 518)
(341 066)
(342 965)
(361 016)
(391 945)
(406 133)
(418 148)
(424 316)
(439 050)
(454 201)
(468 940)
(479 835)
(495 244)
(494 836)
(488 087)
(485 545)
Depreciation & Amortization
(22 724)
(18 576)
(11 609)
(5 706)
0
0
0
0
(19 083)
(5 057)
(10 334)
(16 039)
(22 033)
(23 201)
(24 102)
(24 871)
(30 736)
(32 619)
0
(26 090)
(18 613)
(17 693)
(23 255)
(26 805)
(30 510)
(34 168)
(38 156)
(37 475)
(36 182)
(34 840)
(33 458)
(32 682)
(32 641)
(32 464)
(32 234)
(32 094)
(32 155)
(33 346)
(34 363)
(35 305)
(36 725)
(36 903)
(37 289)
(37 354)
(38 212)
(38 919)
(39 355)
(40 276)
(39 632)
(40 556)
(136 841)
(128 327)
(45 864)
(136 913)
(50 323)
(77 404)
(80 634)
(83 604)
(89 708)
(84 274)
Other Operating Expenses
(86 877)
(100 920)
(101 644)
(112 561)
(119 278)
(136 933)
(149 595)
(161 067)
(10 231)
(138 905)
(101 761)
(61 991)
(11 327)
(10 487)
(10 516)
(11 835)
(9 409)
(57 606)
(84 890)
(62 048)
(10 769)
(63 412)
(62 412)
(56 410)
(10 070)
(50 577)
(50 292)
(52 769)
(12 766)
(134 399)
(136 203)
(13 409)
(16 499)
(33 737)
(33 422)
(36 256)
(17 343)
(16 288)
(14 525)
(25 628)
(25 452)
(26 430)
(29 068)
(21 860)
(25 159)
(34 207)
(29 839)
(24 298)
(26 996)
(28 743)
(22 618)
60 332
(19 262)
71 072
67 721
(7 794)
(31 553)
(31 478)
(31 673)
(40 753)
Operating Income
463 563
N/A
559 356
+21%
594 979
+6%
636 849
+7%
707 486
+11%
768 328
+9%
853 070
+11%
1 049 288
+23%
1 280 389
+22%
1 524 974
+19%
1 775 176
+16%
1 917 692
+8%
2 052 270
+7%
2 174 057
+6%
2 283 238
+5%
2 408 014
+5%
2 505 304
+4%
2 507 184
+0%
2 562 318
+2%
2 572 352
+0%
2 660 844
+3%
2 688 071
+1%
2 761 024
+3%
2 861 713
+4%
2 977 908
+4%
2 925 478
-2%
2 928 970
+0%
2 951 957
+1%
3 012 146
+2%
2 937 366
-2%
2 955 214
+1%
3 092 086
+5%
3 152 592
+2%
3 187 681
+1%
3 251 411
+2%
3 318 516
+2%
3 368 854
+2%
3 500 991
+4%
3 619 032
+3%
3 759 474
+4%
3 816 001
+2%
3 853 977
+1%
3 961 936
+3%
4 038 822
+2%
4 305 915
+7%
4 442 300
+3%
4 431 824
0%
4 365 623
-1%
4 282 471
-2%
4 216 812
-2%
4 290 568
+2%
4 321 048
+1%
4 234 072
-2%
4 271 291
+1%
4 245 613
-1%
4 269 998
+1%
4 318 756
+1%
4 334 567
+0%
4 337 204
+0%
4 338 594
+0%
Pre-Tax Income
Interest Income Expense
(29 118)
(39 721)
(48 485)
(68 007)
(144 880)
(172 216)
(237 604)
(335 992)
(276 328)
(383 877)
(154 323)
(396 337)
(721 296)
(231 603)
(837 663)
(430 075)
(513 535)
(819 675)
(734 309)
(1 024 946)
(1 314 515)
(1 416 229)
(1 420 964)
(1 504 202)
(1 447 174)
(1 559 507)
(1 616 373)
(1 702 520)
(1 802 035)
(1 850 798)
(1 916 304)
(1 945 624)
(1 985 193)
(1 972 865)
(1 982 448)
(1 953 368)
(1 841 316)
(1 911 399)
(1 876 078)
(1 942 433)
(1 949 666)
(1 893 866)
(1 915 890)
(1 878 679)
(1 905 718)
(1 908 980)
(1 861 271)
(1 810 758)
(1 730 530)
(1 748 272)
(1 865 797)
(1 871 714)
(1 756 386)
(1 970 691)
(1 894 327)
(1 944 561)
(1 907 893)
(1 940 031)
(1 889 183)
(1 926 711)
Non-Reccuring Items
0
0
0
0
(8 687)
0
0
0
0
0
0
0
0
0
0
0
(48 821)
0
0
0
(54 543)
0
0
0
(40 057)
0
0
0
(121 467)
0
0
(121 467)
(15 722)
0
0
0
(47 421)
(59 921)
(72 421)
(84 921)
0
7 500
16 721
25 082
0
0
(4 139)
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
136
136
136
0
(150)
(165)
(804)
(537)
464
1 035
1 825
1 558
968
432
281
281
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
0
0
0
0
0
Total Other Income
(75 284)
(77 778)
(73 409)
(72 547)
(40 821)
(47 536)
(41 770)
(56 291)
(91 277)
(119 313)
(168 979)
(172 937)
(154 566)
(152 996)
(147 756)
(254 673)
(512 385)
(519 859)
(538 075)
(439 875)
(202 589)
(281 138)
(259 833)
(282 343)
(126 726)
(60 492)
(146 068)
(129 244)
(181 005)
(159 090)
(55 808)
(66 823)
(134 702)
(134 833)
(160 536)
(216 722)
(257 522)
(308 739)
(345 438)
(342 802)
(356 881)
(393 024)
(425 334)
(423 279)
(464 233)
(504 536)
(505 397)
(518 330)
(640 175)
(659 720)
(672 116)
(692 844)
(673 167)
(493 781)
(543 796)
(506 144)
(934 313)
(852 657)
(869 010)
(1 009 701)
Pre-Tax Income
359 297
N/A
441 993
+23%
473 221
+7%
496 295
+5%
512 948
+3%
548 411
+7%
572 892
+4%
656 468
+15%
913 248
+39%
1 022 819
+12%
1 453 699
+42%
1 349 976
-7%
1 177 376
-13%
1 789 890
+52%
1 298 100
-27%
1 723 547
+33%
1 430 563
-17%
1 167 650
-18%
1 289 934
+10%
1 107 531
-14%
1 089 197
-2%
990 704
-9%
1 080 227
+9%
1 075 168
0%
1 363 951
+27%
1 305 479
-4%
1 166 529
-11%
1 120 193
-4%
907 639
-19%
927 478
+2%
983 102
+6%
958 172
-3%
1 016 975
+6%
1 079 983
+6%
1 108 427
+3%
1 148 426
+4%
1 222 595
+6%
1 220 932
0%
1 325 095
+9%
1 389 318
+5%
1 509 454
+9%
1 574 587
+4%
1 637 433
+4%
1 761 946
+8%
1 935 964
+10%
2 028 784
+5%
2 061 017
+2%
2 036 535
-1%
1 911 766
-6%
1 808 820
-5%
1 752 655
-3%
1 756 490
+0%
1 804 519
+3%
1 806 819
+0%
1 807 490
+0%
1 819 293
+1%
1 476 550
-19%
1 541 879
+4%
1 579 011
+2%
1 402 182
-11%
Net Income
Tax Provision
(19 919)
(30 503)
(46 098)
(64 384)
(20 600)
(15 599)
(16 606)
48 569
14 167
48 636
101 314
204 174
174 148
79 648
76 613
(65 476)
(688 996)
(545 658)
(747 615)
(898 593)
355 830
614 816
565 834
473 766
(62 558)
(549 570)
(338 792)
(110 717)
1 431 390
1 444 316
1 385 068
1 356 201
(314 343)
(384 372)
(410 168)
(431 654)
(356 474)
(339 274)
(323 801)
(375 985)
(442 878)
(468 710)
(418 941)
(367 424)
(334 611)
(281 379)
(300 452)
(296 426)
(222 325)
(202 474)
(195 740)
(160 727)
(182 825)
(169 665)
(142 268)
(153 843)
(53 515)
(52 166)
(63 354)
(39 080)
Income from Continuing Operations
339 378
411 490
427 123
431 911
492 348
532 812
556 286
705 037
927 415
1 071 455
1 555 013
1 554 150
1 351 524
1 869 538
1 374 713
1 658 071
741 567
621 992
542 319
208 938
1 445 027
1 605 520
1 646 061
1 548 934
1 301 393
755 909
827 737
1 009 476
2 339 029
2 371 794
2 368 170
2 314 373
702 632
695 611
698 259
716 772
866 121
881 658
1 001 294
1 013 333
1 066 576
1 105 877
1 218 492
1 394 522
1 601 353
1 747 405
1 760 565
1 740 109
1 689 441
1 606 346
1 556 915
1 595 763
1 621 694
1 637 154
1 665 222
1 665 450
1 423 035
1 489 713
1 515 657
1 363 102
Income to Minority Interest
(12 649)
(28 218)
(25 644)
743
(17 990)
(17 118)
(14 878)
(47 246)
(85 480)
(90 275)
(152 267)
(158 544)
(103 530)
(142 306)
(73 125)
(96 580)
(40 822)
(37 663)
(30 111)
5 444
(15 124)
16 556
6 461
22 765
(11 036)
(10 762)
(5 093)
(7 130)
(22 661)
(23 276)
(23 106)
(24 697)
(22 051)
(30 578)
(38 514)
(47 683)
(46 667)
(51 728)
(53 497)
(58 376)
(56 951)
(58 886)
(56 083)
(51 389)
(52 378)
(49 060)
(48 714)
(49 252)
(51 862)
(52 039)
(56 683)
(62 649)
(61 387)
(59 005)
(62 913)
(56 149)
(61 411)
(64 533)
(62 185)
(60 570)
Net Income (Common)
326 729
N/A
383 272
+17%
401 479
+5%
432 654
+8%
474 358
+10%
515 694
+9%
541 408
+5%
657 791
+21%
841 935
+28%
981 180
+17%
1 402 746
+43%
1 395 606
-1%
1 247 994
-11%
1 727 232
+38%
1 301 588
-25%
1 561 491
+20%
700 745
-55%
584 329
-17%
512 208
-12%
214 382
-58%
1 429 903
+567%
1 622 076
+13%
1 652 522
+2%
1 571 699
-5%
1 290 357
-18%
745 147
-42%
822 644
+10%
1 002 346
+22%
2 316 368
+131%
2 348 518
+1%
2 345 064
0%
2 289 676
-2%
680 581
-70%
665 033
-2%
659 745
-1%
669 089
+1%
819 454
+22%
829 930
+1%
947 797
+14%
954 957
+1%
1 009 625
+6%
1 046 991
+4%
1 162 409
+11%
1 343 133
+16%
1 548 975
+15%
1 698 345
+10%
1 711 851
+1%
1 690 857
-1%
1 637 579
-3%
1 554 307
-5%
1 500 232
-3%
1 533 114
+2%
1 560 307
+2%
1 578 149
+1%
1 602 309
+2%
1 609 301
+0%
1 361 624
-15%
1 425 180
+5%
1 453 472
+2%
1 302 532
-10%
EPS (Diluted)
16.75
N/A
16.82
+0%
17.62
+5%
18.99
+8%
20.82
+10%
22.64
+9%
23.77
+5%
28.88
+21%
36.16
+25%
40.91
+13%
58.48
+43%
58.19
0%
52.04
-11%
72.19
+39%
55.18
-24%
66.2
+20%
29.6
-55%
24.77
-16%
21.71
-12%
8.98
-59%
60.94
+579%
73.67
+21%
79.15
+7%
150.02
+90%
57.11
-62%
33.49
-41%
37.27
+11%
44.74
+20%
104.16
+133%
105.67
+1%
106.14
+0%
105.14
-1%
31.26
-70%
31.81
+2%
31.59
-1%
32.07
+2%
39.26
+22%
39.78
+1%
45.43
+14%
45.78
+1%
48.4
+6%
50.19
+4%
55.72
+11%
64.39
+16%
74.25
+15%
81.41
+10%
73.94
-9%
74.61
+1%
73.44
-2%
69.33
-6%
66.25
-4%
64.65
-2%
69.11
+7%
69.71
+1%
70.79
+2%
71.32
+1%
60.38
-15%
63.84
+6%
65.15
+2%
58.37
-10%

See Also

Summary
TBIG intrinsic value, competitors valuation, and company profile.
DCF Valuation
TBIG stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TBIG stock valuation using valuation multiples.
Wall Street Estimates
TBIG 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
TBIG 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 307,700+ 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.