Rp1,700.00 ($0.10)

+5.00 (+0.29%)

Weekly Expected Move ±2.4%

Rp1613 Rp1654 Rp1695 Rp1736 Rp1777

JKT · Financial Services · Banks - Regional · Tech Score Sell · Power 38 · Rp42.61T mcap · 1.64B float · 0.192% daily turnover

Revenue

$30.74T +62.3% ▲

5Y CAGR: +4.7%

Gross Profit

$18.09T -4.5% ▼

5Y CAGR: +2.2%

Operating Income

$8.83T -13.4% ▼

5Y CAGR: +24.5%

Net Income

$6.88T +0.7% ▲

5Y CAGR: +27.9%

EPS (Diluted)

$273.53 +0.7% ▲

5Y CAGR: +27.6%

EBITDA

$9.44T +0.0% ▲

5Y CAGR: +25.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$23.50T	$24.51T	$27.72T	$18.94T	$30.74T
YoY Growth	-3.9%	+4.3%	+13.1%	-31.6%	+62.3%
Cost of Revenue	$5.77T	$5.64T	$8.95T	$0	$12.64T
Gross Profit	$17.73T	$18.87T	$18.76T	$18.94T	$18.09T
Gross Margin	75.4%	77.0%	67.7%	100.0%	58.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$2.62T	$2.77T	$2.82T	$2.92T	$5.33T
Operating Expenses	$12.54T	$12.29T	$10.40T	$8.75T	$9.27T
Operating Income	$5.19T	$6.58T	$8.36T	$10.19T	$8.83T
Operating Margin	22.1%	26.8%	30.2%	53.8%	28.7%
Interest Expense	$5.77T	$5.64T	$8.95T	$10.96T	$11.20T
Income Before Tax	$5.19T	$6.58T	$8.36T	$8.73T	$8.83T
Tax Expense	$1.09T	$1.48T	$1.81T	$1.83T	$1.89T
Net Income	$4.10T	$5.04T	$6.47T	$6.83T	$6.88T
Net Margin	17.4%	20.6%	23.4%	36.0%	22.4%
EPS (Diluted)	$164.48	$202.21	$259.45	$271.59	$273.53
EBITDA	$5.32T	$6.70T	$8.48T	$0	$9.44T
Shares Outstanding	24.93B	24.93B	24.95B	25.13B	25.14B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$7.62T	$4.56T	$4.74T	$7.61T	$8.18T	$7.22T	$7.55T	$10.44T
Cost of Revenue	$2.82T	$0	$0	$2.85T	$3.45T	$2.80T	$2.89T	$3.28T
Gross Profit	$4.80T	$4.56T	$4.74T	$4.76T	$4.72T	$4.43T	$4.66T	$7.16T
Gross Margin	63.0%	100.0%	100.0%	62.5%	57.8%	61.3%	61.7%	68.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$454.8B	$1.75T	$423.9B	$284.6B	$1.30T	$1.37T	$1.40T	$1.30T
Operating Expenses	$2.56T	$2.25T	$2.27T	$2.56T	$2.41T	$2.34T	$2.39T	$5.10T
Operating Income	$2.24T	$2.30T	$2.47T	$2.19T	$2.31T	$2.08T	$2.27T	$2.06T
Operating Margin	29.4%	50.6%	52.2%	28.8%	28.2%	28.8%	30.0%	19.7%
Interest Expense	$2.82T	$2.95T	$2.91T	$2.85T	$2.75T	$2.68T	$2.48T	$2.59T
Income Before Tax	$2.24T	$2.10T	$2.24T	$2.19T	$2.31T	$2.08T	$2.27T	$2.06T
Tax Expense	$505.0B	$378.3B	$399.2B	$522.2B	$488.5B	$480.5B	$493.6B	$398.8B
Net Income	$1.73T	$1.69T	$1.80T	$1.65T	$1.81T	$1.61T	$1.76T	$1.67T
Net Margin	22.7%	37.2%	38.1%	21.7%	22.2%	22.3%	23.4%	16.0%
EPS (Diluted)	$68.70	$67.35	$71.80	$65.63	$72.14	$63.96	$70.20	$66.47
EBITDA	$2.63T	$0	$0	$2.54T	$2.31T	$2.43T	$2.41T	$2.06T
Shares Outstanding	25.13B	25.14B	25.14B	25.14B	25.14B	25.14B	25.14B	25.12B

BNGA.JK JKT