M
845
+1.81%
Close of 9 Nov 2026, in IDR
Search any instrument
Reference data, closing prices and charts across 45,000 companies, plus crypto, commodities and currencies.
At a glance
Figures in IDR, from our data supplier.
Revenue
IDR 1.36trn
FY2018FY2025
Net income
IDR 43.62bn
FY2018FY2025
Free cash flow
−IDR 94.67bn
FY2018FY2025
Shareholders' equity
IDR 1.48trn
FY2018FY2025
Income statement
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 1.36trn | IDR 1.07trn | IDR 921.91bn | IDR 822.29bn | IDR 983.16bn | IDR 568.78bn | IDR 443.65bn | IDR 340.72bn |
| Gross profit | IDR 327.88bn | IDR 270.00bn | IDR 224.61bn | IDR 217.91bn | IDR 425.46bn | IDR 167.91bn | IDR 88.08bn | IDR 77.54bn |
| Operating income | IDR 115.90bn | IDR 55.76bn | IDR 15.21bn | IDR 114.15bn | IDR 301.63bn | IDR 55.16bn | −IDR 47.24bn | IDR 11.94bn |
| Net income | IDR 43.62bn | IDR 5.18bn | −IDR 12.83bn | IDR 65.96bn | IDR 130.36bn | IDR 2.50bn | −IDR 85.60bn | −IDR 8.44bn |
| Diluted earnings per share | 21.09 | 2.50 | -6.20 | 31.89 | 71.85 | 1.21 | -41.38 | -4.08 |
Balance sheet
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Total assets | IDR 2.65trn | IDR 2.38trn | IDR 1.86trn | IDR 1.65trn | IDR 1.33trn | IDR 805.63bn | IDR 876.81bn | IDR 775.25bn |
| Cash and short-term investments | IDR 22.31bn | IDR 10.69bn | IDR 4.95bn | IDR 33.05bn | IDR 76.14bn | IDR 956.5m | IDR 437.5m | IDR 1.02bn |
| Total liabilities | IDR 1.13trn | IDR 956.53bn | IDR 708.75bn | IDR 502.26bn | IDR 577.55bn | IDR 755.14bn | IDR 826.81bn | IDR 683.07bn |
| Debt | IDR 769.47bn | IDR 658.11bn | IDR 495.03bn | IDR 362.69bn | IDR 377.16bn | IDR 639.35bn | IDR 724.75bn | IDR 596.02bn |
| Shareholders' equity | IDR 1.48trn | IDR 1.38trn | IDR 1.12trn | IDR 1.13trn | IDR 741.12bn | IDR 42.33bn | IDR 29.06bn | IDR 82.06bn |
| Shares outstanding | 2,069m | 2,069m | 2,069m | 2,069m | 1,815m | 2,069m | 2,069m | 2,069m |
Cash flow
Fiscal years
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | |
|---|---|---|---|---|---|---|---|---|
| Cash from operations | IDR 257.47bn | IDR 210.83bn | IDR 170.82bn | IDR 65.96bn | IDR 283.70bn | IDR 129.00bn | IDR 10.23bn | −IDR 8.44bn |
| Capital spending | −IDR 352.14bn | −IDR 281.10bn | −IDR 269.78bn | −IDR 128.00bn | −IDR 199.29bn | −IDR 40.34bn | −IDR 167.60bn | −IDR 357.63bn |
| Free cash flow | −IDR 94.67bn | −IDR 70.27bn | −IDR 98.96bn | −IDR 62.04bn | IDR 84.41bn | IDR 88.66bn | −IDR 157.37bn | −IDR 366.07bn |
Latest quarters
By quarter end
| Jun 2026 | Mar 2026 | Dec 2025 | Sept 2025 | Jun 2025 | Mar 2025 | Dec 2024 | Sept 2024 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | IDR 408.06bn | IDR 380.10bn | IDR 355.54bn | IDR 362.37bn | IDR 330.56bn | IDR 309.39bn | IDR 260.48bn | IDR 281.65bn |
| Gross profit | IDR 132.32bn | IDR 91.26bn | IDR 59.74bn | IDR 103.99bn | IDR 103.59bn | IDR 96.15bn | IDR 52.06bn | IDR 74.89bn |
| Operating income | IDR 54.38bn | IDR 29.03bn | −IDR 746.1m | IDR 52.44bn | IDR 40.36bn | IDR 30.36bn | −IDR 32.71bn | IDR 20.87bn |
| Net income | IDR 28.54bn | IDR 10.84bn | −IDR 21.19bn | IDR 29.96bn | IDR 21.03bn | IDR 13.83bn | −IDR 13.74bn | IDR 7.51bn |
| Diluted earnings per share | 13.80 | 5.24 | -10.25 | 14.48 | 10.17 | 6.69 | -6.64 | 3.63 |
| Cash from operations | IDR 33.28bn | IDR 55.66bn | IDR 96.69bn | IDR 53.52bn | IDR 70.83bn | IDR 36.43bn | IDR 41.69bn | IDR 78.32bn |
| Capital spending | −IDR 87.08bn | −IDR 141.98bn | −IDR 101.80bn | −IDR 82.37bn | −IDR 90.62bn | −IDR 77.37bn | −IDR 77.47bn | −IDR 87.71bn |
| Free cash flow | −IDR 53.80bn | −IDR 86.32bn | −IDR 5.11bn | −IDR 28.85bn | −IDR 19.79bn | −IDR 40.94bn | −IDR 35.78bn | −IDR 9.39bn |
| Total assets | IDR 2.86trn | IDR 2.75trn | IDR 2.65trn | IDR 2.64trn | IDR 2.51trn | IDR 2.45trn | IDR 2.38trn | IDR 2.35trn |
| Cash and short-term investments | IDR 2.20bn | IDR 2.61bn | IDR 22.31bn | IDR 6.54bn | IDR 2.65bn | IDR 3.07bn | IDR 10.69bn | IDR 2.89bn |
| Debt | IDR 854.94bn | IDR 800.45bn | IDR 773.34bn | IDR 746.88bn | IDR 713.22bn | IDR 692.88bn | IDR 658.11bn | IDR 607.06bn |
| Shareholders' equity | IDR 1.53trn | IDR 1.50trn | IDR 1.48trn | IDR 1.50trn | IDR 1.42trn | IDR 1.40trn | IDR 1.38trn | IDR 1.42trn |
Financial ratios
Data as of 27 Aug 2026
| FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | |
|---|---|---|---|---|---|---|
| Gross margin | 24.1% | 25.3% | 24.4% | 26.5% | 43.3% | 29.5% |
| Operating margin | 8.5% | 5.2% | 1.6% | 13.9% | 30.7% | 9.7% |
| Net margin | 3.2% | 0.5% | -1.4% | 8.0% | 13.3% | 0.4% |
| Return on equity | 3.0% | 0.4% | -1.1% | 5.8% | 17.6% | 5.9% |
| Return on assets | 1.6% | 0.2% | -0.7% | 4.0% | 9.8% | 0.3% |
| Free cash flow yield | 29.6% | 23.9% | 21.4% | 9.4% | 26.8% | — |
| Revenue growth | 27.2% | 15.8% | 12.1% | -16.4% | 72.9% | 28.2% |
| Earnings growth | 742.1% | -140.4% | -119.5% | -49.4% | 5118.2% | -102.9% |
| Current ratio | 0.43x | 0.49x | 0.68x | 1.18x | 1.00x | 0.52x |
| Debt to equity | 0.49x | 0.45x | 0.41x | 0.29x | 0.50x | 14.89x |
| Equity ratio | 55.9% | 58.1% | 60.5% | 68.6% | 55.5% | 5.3% |
| Interest coverage | 2.14x | 1.21x | 0.41x | 3.33x | 7.23x | 1.30x |
| Buybacks as a share of market value | 0.0% | 0.0% | 0.0% | -14.0% | — | — |
Growth per year
Compound annual rate
| 3 years | 5 years | 10 years | |
|---|---|---|---|
| Revenue | 18.2% | 19.0% | — |
| Operating income | 0.5% | 16.0% | — |
| Net income | -12.9% | 77.2% | — |
Average margins
Over each period
| 1 year | 3 years | 5 years | 10 years | |
|---|---|---|---|---|
| Gross margin | 24.6% | 25.0% | 28.6% | — |
| Operating margin | 7.1% | 7.2% | 11.5% | — |
| Net margin | 2.0% | 2.4% | 4.1% | — |
Valuation history
At each fiscal year end
| FY2025 | FY2024 | FY2023 | FY2022 | |
|---|---|---|---|---|
| Price to earnings | 55.5 | 371.4 | -217.6 | 43.9 |
| Price to sales | 1.8 | 1.8 | 3.0 | 3.5 |
Sources and methodology
- Data on this tab
- Our data supplier
- Chart on the Overview
- TradingView
Nothing here is investment advice. Prices can be delayed or wrong, so check with the exchange before relying on them. Data for this page. How we cover markets.