Rp11,825.00 ($0.66)

+75.00 (+0.64%)

Weekly Expected Move ±15.3%

Rp8152 Rp9951 Rp11750 Rp13549 Rp15348

JKT · Energy · Coal · Tech Score Sell · Power 41 · Rp391.67T mcap · 7.09B float · 0.014% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.4B -1.8% ▼

5Y CAGR: +19.4%

Gross Profit

$1.1B -18.2% ▼

5Y CAGR: +18.7%

Operating Income

$991M -18.3% ▼

5Y CAGR: +28.3%

Net Income

$758M -17.8% ▼

5Y CAGR: +18.2%

EPS (Diluted)

$0.02 -17.7% ▼

5Y CAGR: +17.9%

EBITDA

$1.1B -9.1% ▼

5Y CAGR: +19.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$2.9B	$4.7B	$3.6B	$3.4B	$3.4B
YoY Growth	+104.4%	+64.9%	-23.9%	-3.8%	-1.8%
Cost of Revenue	$1.1B	$1.5B	$1.9B	$2.1B	$2.3B
Gross Profit	$1.7B	$3.2B	$1.7B	$1.3B	$1.1B
Gross Margin	61.2%	67.2%	46.5%	38.7%	32.2%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$40M	$152M	-$12M	$62M	$100M
Operating Expenses	$68M	$218M	$57M	$120M	$100M
Operating Income	$1.7B	$2.9B	$1.6B	$1.2B	$991M
Operating Margin	58.8%	62.6%	44.9%	35.2%	29.3%
Interest Expense	$16M	$3M	$7M	$18M	$9M
Income Before Tax	$1.6B	$2.9B	$1.6B	$1.2B	$1000M
Tax Expense	$362M	$644M	$353M	$262M	$225M
Net Income	$1.2B	$2.2B	$1.2B	$923M	$758M
Net Margin	42.5%	46.3%	34.6%	26.8%	22.4%
EPS (Diluted)	$0.04	$0.07	$0.04	$0.03	$0.02
EBITDA	$1.6B	$2.9B	$1.6B	$1.2B	$1.1B
Shares Outstanding	33.33B	33.33B	33.33B	33.33B	33.33B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$936M	$977M	$890M	$732M	$804M	$987M	$822M	$891M
Cost of Revenue	$603M	$559M	$575M	$521M	$562M	$655M	$555M	$554M
Gross Profit	$332M	$418M	$315M	$211M	$242M	$332M	$267M	$338M
Gross Margin	35.5%	42.8%	35.4%	28.8%	30.1%	33.7%	32.5%	37.9%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$15M	$17M	$15M	$12M	$17M	$15M	$15M	$45M
Operating Expenses	$21M	$21M	$22M	$49M	$17M	$15M	$23M	$45M
Operating Income	$311M	$397M	$294M	$163M	$226M	$317M	$244M	$293M
Operating Margin	33.3%	40.7%	33.0%	22.2%	28.1%	32.1%	29.7%	32.9%
Interest Expense	$5M	$4M	$5M	$2M	$1M	$1M	$0	$0
Income Before Tax	$316M	$396M	$283M	$181M	$222M	$322M	$249M	$277M
Tax Expense	$68M	$87M	$60M	$47M	$48M	$72M	$53M	$62M
Net Income	$244M	$302M	$218M	$131M	$170M	$246M	$191M	$213M
Net Margin	26.1%	30.9%	24.5%	17.9%	21.1%	24.9%	23.2%	23.9%
EPS (Diluted)	$0.01	$0.01	$0.01	$0.00	$0.01	$0.01	$0.01	$0.01
EBITDA	$321M	$399M	$287M	$182M	$256M	$352M	$249M	$322M
Shares Outstanding	33.33B	33.33B	33.33B	33.33B	33.33B	33.33B	33.33B	33.33B

BYAN.JK JKT