Rp1,890.00 ($0.11)

-35.00 (-1.82%)

Weekly Expected Move ±3.2%

Rp1768 Rp1829 Rp1890 Rp1951 Rp2012

JKT · Financial Services · Banks - Regional · Tech Score Sell · Power 36 · Rp68.38T mcap · 2.19B float · 0.0039% daily turnover

Analysis Technicals Weather Peers

Revenue

$19.43T +2.7% ▲

5Y CAGR: +7.6%

Gross Profit

$12.42T +4.0% ▲

5Y CAGR: +6.9%

Operating Income

$4.63T +0.5% ▲

5Y CAGR: +23.4%

Net Income

$3.59T +0.6% ▲

5Y CAGR: +37.8%

EPS (Diluted)

$99.00 +0.4% ▲

5Y CAGR: +34.5%

EBITDA

$5.07T +1.8% ▲

5Y CAGR: +20.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$13.26T	$14.46T	$17.87T	$18.93T	$19.43T
YoY Growth	-1.4%	+9.1%	+23.5%	+6.0%	+2.7%
Cost of Revenue	$3.44T	$3.70T	$6.04T	$6.99T	$7.01T
Gross Profit	$9.82T	$10.77T	$11.82T	$11.94T	$12.42T
Gross Margin	74.1%	74.5%	66.2%	63.1%	63.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$1.21T	$1.36T	$1.33T	$1.36T	$1.15T
Operating Expenses	$8.26T	$8.16T	$8.47T	$7.33T	$7.79T
Operating Income	$1.57T	$2.61T	$3.35T	$4.61T	$4.63T
Operating Margin	11.8%	18.1%	18.8%	24.3%	23.8%
Interest Expense	$3.44T	$3.70T	$6.04T	$6.99T	$7.01T
Income Before Tax	$1.57T	$2.61T	$3.35T	$4.61T	$4.63T
Tax Expense	$334.4B	$600.6B	$764.9B	$1.04T	$1.04T
Net Income	$1.23T	$2.01T	$2.59T	$3.57T	$3.59T
Net Margin	9.3%	13.9%	14.5%	18.8%	18.5%
EPS (Diluted)	$39.03	$55.65	$71.45	$98.57	$99.00
EBITDA	$1.96T	$3.01T	$3.70T	$4.98T	$5.07T
Shares Outstanding	31.54B	36.18B	36.18B	36.15B	36.18B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$5.05T	$4.75T	$4.82T	$4.81T	$5.22T	$4.83T	$4.47T	$4.67T
Cost of Revenue	$1.85T	$1.85T	$1.73T	$1.81T	$2.23T	$2.12T	$1.45T	$2.10T
Gross Profit	$3.20T	$2.90T	$3.09T	$2.99T	$2.98T	$2.72T	$3.02T	$2.57T
Gross Margin	63.3%	61.1%	64.1%	62.2%	57.2%	56.2%	67.5%	55.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$326.5B	$393.2B	$319.8B	$305.6B	$947.2B	$287.6B	$285.1B	$904.4B
Operating Expenses	$1.58T	$1.90T	$2.07T	$1.89T	$1.39T	$1.80T	$1.83T	$1.54T
Operating Income	$1.62T	$1.01T	$1.02T	$1.11T	$1.59T	$912.2B	$1.19T	$1.03T
Operating Margin	32.0%	21.2%	21.1%	23.0%	30.6%	18.9%	26.6%	22.1%
Interest Expense	$1.85T	$1.85T	$1.73T	$1.81T	$1.82T	$1.77T	$1.45T	$1.52T
Income Before Tax	$1.62T	$1.01T	$1.02T	$1.11T	$1.59T	$912.2B	$1.19T	$1.03T
Tax Expense	$361.4B	$227.5B	$230.1B	$249.1B	$356.7B	$207.6B	$267.6B	$233.1B
Net Income	$1.26T	$780.9B	$789.0B	$856.3B	$1.24T	$704.6B	$920.1B	$798.9B
Net Margin	24.8%	16.4%	16.4%	17.8%	23.7%	14.6%	20.6%	17.1%
EPS (Diluted)	$34.72	$21.58	$21.81	$23.67	$34.21	$19.47	$25.00	$22.08
EBITDA	$0	$1.11T	$1.12T	$1.21T	$1.59T	$1.03T	$1.32T	$1.03T
Shares Outstanding	36.18B	36.18B	36.18B	36.18B	36.18B	36.18B	36.18B	36.18B

BNLI.JK JKT