for any inquiries please contact i@keselip.com

Last Viewed

Stock CodeCompany Name
TFCOPT Tifico Fiber Indonesia Tbk
PTMPPT Mitra Pack Tbk
MYRXHanson International Tbk
MEGAPT Bank Mega Tbk
HOME Hotel Mandarine Regency Tbk

Most Viewed

Stock CodeCompany Name
ANTMPT Aneka Tambang Tbk
ADROPT Adaro Energy Indonesia Tbk
BRPTPT Barito Pacific Tbk
PTBAPT Bukit Asam Tbk
ASIIPT Astra International Tbk


Valuation measure last update : 2024-05-11

Valuation Measure (Annual)

DataidBreakdownSeqTTM2023-12-312022-12-31
101Enterprises Value Revenue Ratio19120
14012Pb Ratio1011
14010Ps Ratio7354
14008Pe Ratio9121319
40001Market Cap112,265,782,708,1003,134,332,746,2052,469,922,050,060

Valuation Measure (Quarterly)

DataidBreakdownSeqTTM2024-03-312023-12-312023-09-302023-06-302023-03-312022-12-31
101Enterprises Value Revenue Ratio1911121213130
14012Pb Ratio10011111
14010Ps Ratio73354444
14008Pe Ratio91291314181719
40001Market Cap112,265,782,708,1002,076,967,482,4253,134,332,746,2053,213,465,427,5902,541,902,663,8522,320,867,649,6042,469,922,050,060

Financial statement last update : 2024-05-07

Income Statement (Annual)

DataidBreakdownSeqTTM2023-12-312022-12-312021-12-312020-12-31
20091Net Income0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
29004Basic E P S06051-13
29009Diluted E P S06051-13
20136Pretax Income0176,645,000,00021,733,000,00095,152,000,00010,065,000,000-172,586,000,000
20145Tax Provision0-6,650,000,000-6,650,000,000-8,302,000,000-2,705,000,0004,277,000,000
20100Total Revenue0601,261,000,000150,968,000,000531,947,000,000388,555,000,000220,537,000,000
20177Interest Income01,263,572,000,000-213,023,000,000784,055,000,000544,257,000,000443,744,000,000
20057Interest Expense0756,832,000,000-343,317,000,000361,753,000,000227,446,000,000262,488,000,000
20316Normalized Income0183,256,780,00028,385,340,000107,992,040,00012,771,560,000-176,863,000,000
20108Operating Expense0395,414,000,000112,182,000,000336,563,000,000323,626,000,000342,112,000,000
20112Operating Revenue0601,261,000,000150,968,000,000531,947,000,000388,555,000,000220,537,000,000
20418Tax Rate For Calcs000000
20095Net Interest Income0506,740,000,000130,294,000,000422,302,000,000316,811,000,000181,256,000,000
20416Total Unusual Items049,000,000-3,000,000-5,818,000,000-2,000,0000
29010Basic Average Shares031,841,820,427021,741,761,92714,694,444,15511,732,586,080
20231Insurance And Claims019,459,000,0005,564,000,00014,545,000,0009,798,000,0009,017,000,000
20269Other Special Charges0-49,000,0003,000,0005,818,000,0002,000,0000
20287Rent And Landing Fees05,370,000,0001,326,000,0003,523,000,00027,433,000,00022,963,000,000
29011Diluted Average Shares031,841,820,427021,741,761,92714,694,444,15511,732,586,080
20162Special Income Charges049,000,000-3,000,000-5,818,000,000-2,000,0000
20315Reconciled Depreciation081,870,000,00020,866,000,00078,610,000,00061,226,000,00057,221,000,000
20219Gain On Sale Of Security000011,362,000,0006,042,000,000
20030Net Income Extraordinary010,689,000,0000000
20312Other Operating Expenses07,082,000,0002,100,000,0005,779,000,0003,720,000,000698,000,000
20419Tax Effect Of Unusual Items010,780,000-660,000-1,279,960,000-440,0000
20018Depreciation Income Statement081,870,000,00020,866,000,00078,610,000,00061,226,000,00057,221,000,000
20158Selling And Marketing Expense04,970,000,0001,252,000,0003,406,000,0002,050,000,0004,390,000,000
20093Net Income Common Stockholders0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
20094Net Income Continuous Operations0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
20045General And Administrative Expense085,066,000,00028,011,000,00074,613,000,00061,707,000,000101,802,000,000
20159Selling General And Administration090,036,000,00029,263,000,00078,019,000,00063,757,000,000106,192,000,000
20412Other Non Operating Income Expenses0000-125,000,0006,000,000
20424Diluted N I Availto Com Stockholders0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
20417Total Unusual Items Excluding Goodwill049,000,000-3,000,000-5,818,000,000-2,000,0000
20346Net Income Including Noncontrolling Interests0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
20019Depreciation And Amortization In Income Statement081,870,000,00020,866,000,00078,610,000,00061,226,000,00057,221,000,000
20309Net Income From Continuing And Discontinued Operation0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000
20331Net Income From Continuing Operation Net Minority Interest0183,295,000,00028,383,000,000103,454,000,00012,770,000,000-176,863,000,000

Income Statement (Quarterly)

DataidBreakdownSeqTTM2023-12-312023-09-302023-06-302023-03-312022-12-312021-12-312020-12-31
20091Net Income0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
29004Basic E P S06060251-13
29009Diluted E P S06060251-13
20136Pretax Income0176,645,000,00021,733,000,00053,774,000,00045,374,000,00055,764,000,00095,152,000,00010,065,000,000-172,586,000,000
20145Tax Provision0-6,650,000,000-6,650,000,000000-8,302,000,000-2,705,000,0004,277,000,000
20100Total Revenue0601,261,000,000150,968,000,000159,904,000,000144,891,000,000145,498,000,000531,947,000,000388,555,000,000220,537,000,000
20177Interest Income01,263,572,000,000-213,023,000,000521,205,000,000492,986,000,000462,404,000,000784,055,000,000544,257,000,000443,744,000,000
20057Interest Expense0756,832,000,000-343,317,000,000394,084,000,000369,694,000,000336,371,000,000361,753,000,000227,446,000,000262,488,000,000
20316Normalized Income0183,256,780,00028,385,340,00053,771,000,00045,326,000,00055,763,000,000107,992,040,00012,771,560,000-176,863,000,000
20108Operating Expense0395,414,000,000112,182,000,00098,834,000,00092,955,000,00091,443,000,000336,563,000,000323,626,000,000342,112,000,000
20112Operating Revenue0601,261,000,000150,968,000,000159,904,000,000144,891,000,000145,498,000,000531,947,000,000388,555,000,000220,537,000,000
20418Tax Rate For Calcs000000000
20095Net Interest Income0506,740,000,000130,294,000,000127,121,000,000123,292,000,000126,033,000,000422,302,000,000316,811,000,000181,256,000,000
20416Total Unusual Items049,000,000-3,000,0003,000,00048,000,0001,000,000-5,818,000,000-2,000,0000
29010Basic Average Shares031,841,820,427026,172,592,265027,649,535,71121,741,761,92714,694,444,15511,732,586,080
20231Insurance And Claims019,459,000,0005,564,000,0005,077,000,0004,929,000,0003,889,000,00014,545,000,0009,798,000,0009,017,000,000
20269Other Special Charges0-49,000,0003,000,000-3,000,000-48,000,000-1,000,0005,818,000,0002,000,0000
20287Rent And Landing Fees05,370,000,0001,326,000,0001,201,000,0001,348,000,0001,495,000,0003,523,000,00027,433,000,00022,963,000,000
29011Diluted Average Shares031,841,820,427037,763,045,135027,649,535,71121,741,761,92714,694,444,15511,732,586,080
20162Special Income Charges049,000,000-3,000,0003,000,00048,000,0001,000,000-5,818,000,000-2,000,0000
20315Reconciled Depreciation081,870,000,00020,866,000,00021,016,000,00020,307,000,00019,681,000,00078,610,000,00061,226,000,00057,221,000,000
20219Gain On Sale Of Security000000011,362,000,0006,042,000,000
20030Net Income Extraordinary010,689,000,0000000000
20312Other Operating Expenses07,082,000,0002,100,000,0001,854,000,0001,605,000,0001,523,000,0005,779,000,0003,720,000,000698,000,000
20419Tax Effect Of Unusual Items010,780,000-660,000000-1,279,960,000-440,0000
20018Depreciation Income Statement081,870,000,00020,866,000,00021,016,000,00020,307,000,00019,681,000,00078,610,000,00061,226,000,00057,221,000,000
20158Selling And Marketing Expense04,970,000,0001,252,000,000951,000,000954,000,0001,813,000,0003,406,000,0002,050,000,0004,390,000,000
20093Net Income Common Stockholders0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
20094Net Income Continuous Operations0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
20045General And Administrative Expense085,066,000,00028,011,000,00022,823,000,00015,056,000,00019,176,000,00074,613,000,00061,707,000,000101,802,000,000
20159Selling General And Administration090,036,000,00029,263,000,00023,774,000,00016,010,000,00020,989,000,00078,019,000,00063,757,000,000106,192,000,000
20412Other Non Operating Income Expenses0000000-125,000,0006,000,000
20424Diluted N I Availto Com Stockholders0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
20417Total Unusual Items Excluding Goodwill049,000,000-3,000,0003,000,00048,000,0001,000,000-5,818,000,000-2,000,0000
20346Net Income Including Noncontrolling Interests0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
20019Depreciation And Amortization In Income Statement081,870,000,00020,866,000,00021,016,000,00020,307,000,00019,681,000,00078,610,000,00061,226,000,00057,221,000,000
20309Net Income From Continuing And Discontinued Operation0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000
20331Net Income From Continuing Operation Net Minority Interest0183,295,000,00028,383,000,00053,774,000,00045,374,000,00055,764,000,000103,454,000,00012,770,000,000-176,863,000,000