Dashboard Tools Market News Investing Ideas Pricing About Us
Sign Up
Log in
Wahana Pronatural Tbk PT banner

Wahana Pronatural Tbk PT
IDX:WAPO

Watchlist Manager
Wahana Pronatural Tbk PT Logo
Wahana Pronatural Tbk PT
IDX:WAPO
Watchlist
Price: 179 IDR 0.56% Market Closed
Market Cap: Rp222.1B
Write Note Create Alert Ask AI
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

Revenue
+
3Y
+349%
5Y
+536%
10Y
+1 150%
Operating Income
+
3Y
-320%
5Y
-346%
10Y
-
Net Income
+
3Y
-785%
5Y
-484%
10Y
-

Earnings Waterfall
Wahana Pronatural Tbk PT

Income Statement
Wahana Pronatural 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
10 770
10 430
10 093
10 664
11 658
12 902
13 778
14 602
14 652
14 168
14 017
13 751
13 684
13 979
13 541
13 554
10 916
10 907
11 069
11 072
9 528
9 607
9 411
0
20 650
17 697
14 809
23 161
555
0
0
0
0
0
0
0
0
0
0
2
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
326
392
465
0
0
567
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Revenue
145 803
N/A
146 990
+1%
149 850
+2%
157 346
+5%
163 326
+4%
159 204
-3%
166 987
+5%
177 678
+6%
168 474
-5%
165 596
-2%
152 435
-8%
152 098
0%
153 783
+1%
152 929
-1%
156 379
+2%
167 557
+7%
147 924
-12%
144 237
-2%
139 951
-3%
115 413
-18%
118 911
+3%
106 556
-10%
96 119
-10%
69 712
-27%
41 044
-41%
40 896
0%
28 037
-31%
29 889
+7%
20 730
-31%
31 727
+53%
79 108
+149%
93 416
+18%
125 022
+34%
132 450
+6%
113 833
-14%
124 341
+9%
126 893
+2%
113 029
-11%
127 343
+13%
136 592
+7%
144 379
+6%
139 954
-3%
137 904
-1%
117 842
-15%
86 307
-27%
75 650
-12%
58 795
-22%
69 696
+19%
119 680
+72%
143 052
+20%
156 469
+9%
185 994
+19%
231 818
+25%
290 519
+25%
337 027
+16%
376 341
+12%
308 568
-18%
234 474
-24%
221 725
-5%
187 878
-15%
229 019
+22%
297 012
+30%
267 101
-10%
231 525
-13%
227 389
-2%
193 287
-15%
290 999
+51%
302 947
+4%
317 187
+5%
387 161
+22%
318 871
-18%
328 498
+3%
330 020
+0%
272 783
-17%
287 571
+5%
338 955
+18%
420 954
+24%
676 232
+61%
959 418
+42%
1 987 003
+107%
2 122 330
+7%
1 874 110
-12%
1 870 878
0%
1 473 575
-21%
Gross Profit
Cost of Revenue
(126 060)
(127 678)
(130 576)
(137 482)
(142 282)
(137 471)
(144 049)
(153 233)
(145 680)
(144 904)
(133 035)
(132 780)
(133 629)
(134 095)
(135 792)
(147 265)
(132 181)
(127 638)
(124 261)
(100 382)
(104 828)
(92 305)
(85 073)
(62 939)
(35 116)
(40 692)
(30 635)
(32 928)
(22 925)
(36 456)
(82 251)
(96 983)
(119 084)
(127 155)
(107 741)
(116 224)
(123 166)
(111 699)
(124 658)
(134 160)
(139 607)
(134 550)
(133 692)
(114 459)
(81 593)
(70 744)
(54 662)
(63 873)
(115 115)
(138 092)
(150 314)
(178 964)
(226 002)
(284 988)
(329 719)
(369 701)
(296 820)
(222 082)
(212 175)
(178 992)
(223 878)
(292 724)
(264 333)
(229 322)
(225 665)
(191 686)
(287 920)
(300 215)
(312 909)
(382 661)
(314 904)
(324 335)
(327 262)
(269 154)
(282 689)
(332 439)
(409 056)
(658 634)
(940 042)
(1 962 018)
(2 097 682)
(1 851 057)
(1 845 186)
(1 452 269)
Gross Profit
19 743
N/A
19 312
-2%
19 273
0%
19 863
+3%
21 044
+6%
21 734
+3%
22 939
+6%
24 446
+7%
22 794
-7%
20 692
-9%
19 400
-6%
19 318
0%
20 153
+4%
18 835
-7%
20 587
+9%
20 292
-1%
15 742
-22%
16 599
+5%
15 691
-5%
15 032
-4%
14 083
-6%
14 251
+1%
11 046
-22%
6 773
-39%
5 928
-12%
204
-97%
(2 598)
N/A
(3 039)
-17%
(2 196)
+28%
(54)
+98%
1 532
N/A
1 108
-28%
5 938
+436%
5 296
-11%
6 093
+15%
8 118
+33%
3 727
-54%
1 329
-64%
2 684
+102%
2 431
-9%
4 772
+96%
5 404
+13%
4 213
-22%
3 384
-20%
4 714
+39%
4 907
+4%
4 133
-16%
5 823
+41%
4 565
-22%
4 960
+9%
6 154
+24%
7 029
+14%
5 816
-17%
5 530
-5%
7 308
+32%
6 640
-9%
11 747
+77%
12 392
+5%
9 550
-23%
8 886
-7%
5 141
-42%
4 289
-17%
2 767
-35%
2 203
-20%
1 724
-22%
1 601
-7%
3 079
+92%
2 732
-11%
4 278
+57%
4 500
+5%
3 968
-12%
4 163
+5%
2 759
-34%
3 629
+32%
4 883
+35%
6 517
+33%
11 898
+83%
17 598
+48%
19 377
+10%
24 985
+29%
24 649
-1%
23 053
-6%
25 692
+11%
21 305
-17%
Operating Income
Operating Expenses
(6 348)
(6 407)
(6 574)
(6 440)
(6 648)
(6 617)
(6 434)
(6 841)
(6 181)
(6 076)
(5 946)
(5 776)
(6 372)
(6 126)
(6 226)
(6 384)
(5 718)
(5 302)
(5 377)
(5 096)
(4 339)
(4 270)
(3 645)
(2 898)
(2 929)
(2 583)
(2 526)
(2 621)
(24 654)
(19 761)
(20 423)
(21 021)
(5 821)
(4 336)
(5 016)
(5 251)
(3 939)
(3 313)
(3 164)
(3 272)
(4 694)
(4 565)
(3 835)
(3 155)
(4 237)
(4 342)
(3 705)
(4 455)
(3 990)
(4 090)
(6 150)
(6 394)
(4 691)
(4 373)
(4 423)
(4 900)
(6 734)
(7 704)
(7 444)
(8 540)
(9 145)
(8 568)
(7 395)
(5 207)
(4 292)
(4 508)
(4 877)
(5 081)
(7 032)
(6 704)
(7 688)
(7 351)
(8 716)
(9 772)
(9 013)
(10 515)
(12 257)
(13 977)
(15 961)
(20 250)
(24 130)
(27 874)
(31 223)
(34 696)
Selling, General & Administrative
(6 348)
(6 405)
(6 572)
(6 439)
(6 648)
(6 618)
(6 435)
(6 841)
(6 181)
(6 077)
(5 947)
(5 777)
(6 372)
(6 126)
(6 225)
(6 383)
(5 717)
(5 302)
(5 378)
(5 097)
(4 339)
(4 269)
(3 644)
(2 897)
(2 929)
(2 583)
(2 527)
(2 622)
(24 653)
(25 382)
(26 042)
(26 640)
(2 802)
(3 578)
(3 501)
(2 979)
(2 667)
(1 790)
(2 303)
(3 112)
(3 353)
(2 913)
(1 961)
(1 017)
(2 896)
(3 001)
(2 682)
(2 810)
(2 649)
(2 445)
(4 504)
(5 690)
(3 518)
(4 365)
(2 965)
(2 713)
(4 548)
(4 804)
(5 275)
(6 379)
(6 233)
(5 664)
(4 498)
(2 317)
(1 442)
(1 657)
(2 024)
(2 226)
(4 081)
(4 091)
(4 996)
(4 929)
(7 631)
(8 113)
(7 766)
(9 206)
(11 795)
(12 773)
(15 108)
(19 735)
(23 315)
(27 187)
(30 386)
(33 866)
Depreciation & Amortization
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
(3 019)
(757)
(1 514)
(2 271)
(1 272)
(1 522)
(861)
(160)
(1 341)
(1 652)
(1 875)
(2 138)
(1 341)
(1 341)
0
(1 645)
(1 341)
(1 645)
0
0
(1 172)
(8)
(1 458)
(1 458)
(2 186)
(2 170)
(1 440)
(2 161)
(2 912)
(2 905)
(2 897)
(2 889)
(2 850)
(2 850)
(2 852)
(2 855)
(2 951)
(2 614)
(2 692)
(2 422)
(1 085)
(1 660)
(1 247)
(1 309)
(462)
(1 205)
(853)
(515)
(814)
(687)
(837)
(829)
Other Operating Expenses
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
5 621
5 619
5 619
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 023)
0
0
0
(1 646)
(704)
0
0
0
(729)
0
(730)
(729)
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
Operating Income
13 395
N/A
12 905
-4%
12 700
-2%
13 425
+6%
14 396
+7%
15 117
+5%
16 505
+9%
17 605
+7%
16 612
-6%
14 615
-12%
13 453
-8%
13 541
+1%
13 781
+2%
12 708
-8%
14 361
+13%
13 908
-3%
10 025
-28%
11 298
+13%
10 314
-9%
9 936
-4%
9 744
-2%
9 980
+2%
7 400
-26%
3 874
-48%
2 999
-23%
(2 379)
N/A
(5 124)
-115%
(5 660)
-10%
(26 849)
-374%
(24 491)
+9%
(23 566)
+4%
(24 588)
-4%
117
N/A
961
+721%
1 078
+12%
2 868
+166%
(212)
N/A
(1 983)
-835%
(480)
+76%
(841)
-75%
79
N/A
838
+967%
376
-55%
227
-40%
477
+110%
563
+18%
427
-24%
1 367
+220%
575
-58%
870
+51%
5
-99%
636
+12 620%
1 126
+77%
1 158
+3%
2 886
+149%
1 741
-40%
5 013
+188%
4 689
-6%
2 106
-55%
346
-84%
(4 004)
N/A
(4 280)
-7%
(4 628)
-8%
(3 003)
+35%
(2 568)
+14%
(2 907)
-13%
(1 798)
+38%
(2 349)
-31%
(2 754)
-17%
(2 204)
+20%
(3 720)
-69%
(3 188)
+14%
(5 957)
-87%
(6 143)
-3%
(4 130)
+33%
(3 998)
+3%
(359)
+91%
3 621
N/A
3 416
-6%
4 736
+39%
519
-89%
(4 821)
N/A
(5 531)
-15%
(13 390)
-142%
Pre-Tax Income
Interest Income Expense
(10 021)
(9 542)
(9 205)
(9 810)
(10 676)
(12 264)
(13 520)
(14 531)
(14 068)
(13 325)
(13 195)
(13 221)
(13 049)
(13 343)
(12 834)
(13 037)
(10 400)
(10 349)
(10 273)
(10 117)
(9 393)
(9 316)
(9 127)
(5 654)
(20 651)
(17 693)
(11 432)
(19 732)
(50 660)
(54 786)
(58 266)
(49 955)
192
144
40
26
6
(20)
8
11
(60)
(49)
(63)
(43)
63
74
66
44
8
10
8
7
18
15
14
14
(575)
0
(1 027)
(1 094)
(369)
4
574
973
(483)
(1 161)
(1 732)
(2 292)
(887)
(580)
(255)
(27)
(3)
(16)
(20)
(8)
(72)
(27)
(363)
(617)
(621)
(641)
(286)
(448)
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
204
0
0
0
(11)
(10)
(11)
(11)
0
(1)
0
0
179
179
179
179
0
0
0
0
662
662
662
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
29
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(392)
(384)
(394)
(474)
(344)
(468)
(825)
(914)
(819)
(530)
(170)
(198)
(500)
(471)
(468)
(262)
(194)
24
25
(134)
(308)
(130)
(133)
22
(1 260)
(1 262)
(1 263)
266
6 464
10 818
15 001
15 171
5 187
6 074
1 877
591
515
(403)
(339)
178
384
242
247
192
39
(256)
(432)
(226)
456
749
873
492
(9)
16
510
737
(2 034)
(2 310)
(1 706)
(1 489)
1 510
1 269
902
459
1 584
1 878
2 250
2 604
2 153
2 225
2 235
2 221
1 632
1 566
1 918
1 767
1 087
961
1 029
2 341
4 935
5 360
4 753
5 645
Pre-Tax Income
2 982
N/A
2 978
0%
3 099
+4%
3 139
+1%
3 375
+8%
2 385
-29%
2 161
-9%
2 161
N/A
1 929
-11%
760
-61%
88
-88%
122
+39%
221
+81%
(1 116)
N/A
1 048
N/A
598
-43%
(568)
N/A
974
N/A
67
-93%
(314)
N/A
222
N/A
714
+222%
(1 681)
N/A
(1 579)
+6%
(18 912)
-1 098%
(21 335)
-13%
(17 820)
+16%
(25 127)
-41%
(70 383)
-180%
(67 797)
+4%
(66 168)
+2%
(59 372)
+10%
5 496
N/A
7 179
+31%
2 995
-58%
3 485
+16%
310
-91%
(2 406)
N/A
(812)
+66%
(653)
+20%
402
N/A
1 031
+156%
561
-46%
377
-33%
580
+54%
382
-34%
62
-84%
1 186
+1 813%
1 039
-12%
1 629
+57%
886
-46%
1 135
+28%
1 135
+0%
1 188
+5%
3 409
+187%
2 491
-27%
2 405
-3%
2 379
-1%
(627)
N/A
(2 236)
-257%
(2 863)
-28%
(3 007)
-5%
(3 151)
-5%
(1 571)
+50%
(1 468)
+7%
(2 189)
-49%
(1 280)
+42%
(2 037)
-59%
(1 459)
+28%
(559)
+62%
(1 741)
-211%
(995)
+43%
(4 328)
-335%
(4 593)
-6%
(2 232)
+51%
(2 239)
0%
657
N/A
4 555
+594%
4 082
-10%
6 460
+58%
4 833
-25%
(103)
N/A
(1 065)
-936%
(8 193)
-670%
Net Income
Tax Provision
(925)
(895)
(934)
(975)
(1 025)
(732)
(665)
(514)
(587)
(460)
(333)
(333)
(91)
(119)
(91)
(91)
203
203
203
137
(118)
(184)
(184)
(118)
4 712
5 329
4 957
4 343
854
188
(397)
416
(1 517)
(1 984)
(949)
(231)
(163)
319
241
(676)
(194)
(194)
(194)
0
(312)
(312)
(312)
(312)
(11 009)
(11 050)
(11 125)
(11 241)
(358)
(371)
(783)
(712)
(695)
(722)
(154)
(109)
(146)
(92)
(146)
(146)
2
29
2
2
(138)
(210)
89
(138)
261
278
(232)
(106)
(438)
(1 448)
(1 292)
(2 355)
(4 114)
(3 050)
(3 081)
(1 830)
Income from Continuing Operations
2 057
2 082
2 165
2 164
2 350
1 653
1 496
1 647
1 341
300
(246)
(212)
131
(1 234)
958
508
(365)
1 177
270
(176)
104
532
(1 863)
(1 696)
(14 200)
(16 006)
(12 862)
(20 784)
(69 529)
(67 609)
(66 566)
(58 956)
3 979
5 194
2 045
3 252
147
(2 088)
(572)
(1 329)
209
837
367
183
267
70
(250)
874
(9 970)
(9 420)
(10 238)
(10 105)
777
817
2 626
1 779
1 709
1 657
(781)
(2 345)
(3 009)
(3 099)
(3 297)
(1 717)
(1 465)
(2 160)
(1 278)
(2 034)
(1 597)
(769)
(1 652)
(1 133)
(4 067)
(4 315)
(2 464)
(2 345)
219
3 108
2 790
4 105
719
(3 152)
(4 146)
(10 023)
Income to Minority Interest
(7)
(7)
(7)
(8)
(8)
(4)
(4)
(2)
(4)
(3)
(5)
(5)
(1)
0
3
3
0
0
0
0
2
3
9
9
58
59
0
16
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
0
0
0
0
0
0
0
0
0
0
0
0
Net Income (Common)
2 050
N/A
2 075
+1%
2 157
+4%
2 155
0%
2 343
+9%
1 648
-30%
1 492
-9%
1 644
+10%
1 337
-19%
297
-78%
(251)
N/A
(216)
+14%
130
N/A
(1 235)
N/A
961
N/A
511
-47%
(365)
N/A
1 177
N/A
270
-77%
(176)
N/A
106
N/A
534
+404%
(1 855)
N/A
(1 687)
+9%
(14 142)
-738%
(15 947)
-13%
(12 811)
+20%
(20 771)
-62%
(69 529)
-235%
(67 611)
+3%
(66 566)
+2%
(58 919)
+11%
3 979
N/A
5 194
+31%
2 045
-61%
3 252
+59%
147
-95%
(2 088)
N/A
(572)
+73%
(1 329)
-132%
209
N/A
837
+301%
367
-56%
183
-50%
267
+46%
70
-74%
(250)
N/A
874
N/A
(9 970)
N/A
(9 420)
+6%
(10 238)
-9%
(10 105)
+1%
777
N/A
817
+5%
2 626
+221%
1 779
-32%
1 709
-4%
1 657
-3%
(781)
N/A
(2 345)
-200%
(3 009)
-28%
(3 099)
-3%
(3 297)
-6%
(1 717)
+48%
(1 465)
+15%
(2 160)
-47%
(1 278)
+41%
(2 034)
-59%
(1 597)
+21%
(769)
+52%
(1 652)
-115%
(1 133)
+31%
(4 067)
-259%
(4 315)
-6%
(2 464)
+43%
(2 345)
+5%
219
N/A
3 108
+1 322%
2 790
-10%
4 105
+47%
719
-82%
(3 152)
N/A
(4 146)
-32%
(10 023)
-142%
EPS (Diluted)
3.94
N/A
3.99
+1%
4.15
+4%
4.15
N/A
4.51
+9%
3.18
-29%
2.88
-9%
3.17
+10%
2.57
-19%
0.58
-77%
-0.47
N/A
-0.4
+15%
0.25
N/A
-2.37
N/A
1.85
N/A
0.98
-47%
-0.7
N/A
2.27
N/A
0.53
-77%
-0.33
N/A
0.2
N/A
1.03
+415%
-3.57
N/A
-3.25
+9%
-27.2
-737%
-30.68
-13%
-24.35
+21%
-39.95
-64%
-133.71
-235%
-130.03
+3%
-126.55
+3%
-113.32
+10%
7.65
N/A
9.99
+31%
3.94
-61%
6.27
+59%
0.28
-96%
-4.01
N/A
-1.1
+73%
-2.56
-133%
0.4
N/A
1.61
+303%
0.71
-56%
0.36
-49%
0.51
+42%
0.14
-73%
-0.48
N/A
1.68
N/A
-19.17
N/A
-18.11
+6%
-19.68
-9%
-19.43
+1%
1.5
N/A
1.57
+5%
5.05
+222%
3.42
-32%
3.29
-4%
3.19
-3%
-1.51
N/A
-4.51
-199%
-2.43
+46%
-2.49
-2%
-2.65
-6%
-1.38
+48%
-1.18
+14%
-1.74
-47%
-1.03
+41%
-1.64
-59%
-1.29
+21%
-0.62
+52%
-1.33
-115%
-0.91
+32%
-3.28
-260%
-3.48
-6%
-1.99
+43%
-1.89
+5%
0.18
N/A
2.5
+1 289%
2.25
-10%
3.31
+47%
0.58
-82%
-2.54
N/A
-3.34
-31%
-8.08
-142%

See Also

Summary
WAPO intrinsic value, competitors valuation, and company profile.
DCF Valuation
WAPO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WAPO stock valuation using valuation multiples.
Wall Street Estimates
WAPO 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
WAPO 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 316,800+ 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.