Rp9,650.00 ($0.54)

-225.00 (-2.28%)

Weekly Expected Move ±2.5%

Rp9385 Rp9630 Rp9875 Rp10120 Rp10365

JKT · Communication Services · Telecommunications Services · Tech Score Sell · Power 44 · Rp140.07T mcap · 2.16B float · 0.0009% daily turnover

Analysis Technicals Weather Peers

Revenue

$1.43T +2.7% ▲

5Y CAGR: +40.8%

Gross Profit

$1.43T +5.7% ▲

5Y CAGR: +42.7%

Operating Income

$1.17T +24.7% ▲

5Y CAGR: +15.2%

Net Income

$1.07T +48.7% ▲

5Y CAGR: +15.4%

EPS (Diluted)

$75.58 +48.7% ▲

5Y CAGR: +15.4%

EBITDA

$2.29T +19.4% ▲

5Y CAGR: +13.6%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$488.9B	$844.4B	$1.14T	$1.39T	$1.43T
YoY Growth	+89.6%	+72.7%	+34.8%	+22.1%	+2.7%
Cost of Revenue	$23.3B	$28.3B	$49.0B	$39.0B	$0
Gross Profit	$465.6B	$816.1B	$1.09T	$1.35T	$1.43T
Gross Margin	95.2%	96.6%	95.7%	97.2%	100.0%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$40.3B	$63.8B	$90.3B	$113.8B	$145.3B
Operating Expenses	$449.9B	$590.0B	$766.6B	$415.9B	$261.4B
Operating Income	$385.2B	$1.00T	$1.39T	$935.2B	$1.17T
Operating Margin	78.8%	118.8%	121.8%	67.3%	81.7%
Interest Expense	$574.5B	$584.1B	$529.8B	$567.4B	$553.1B
Income Before Tax	$343.4B	$1.01T	$1.40T	$856.8B	$1.15T
Tax Expense	$16.3B	$21.8B	$38.8B	$70.0B	$53.8B
Net Income	$328.8B	$926.9B	$1.29T	$721.0B	$1.07T
Net Margin	67.3%	109.8%	113.3%	51.9%	75.1%
EPS (Diluted)	$23.18	$65.35	$90.92	$50.83	$75.58
EBITDA	$1.15T	$1.88T	$2.31T	$1.92T	$2.29T
Shares Outstanding	14.18B	14.18B	14.18B	14.18B	14.18B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$360.9B	$369.6B	$379.4B	$422.0B	$420.6B	$475.2B	$425.0B	$446.8B
Cost of Revenue	$0	$0	$0	$0	$0	$0	$0	$0
Gross Profit	$360.9B	$369.6B	$379.4B	$422.0B	$0	$475.2B	$425.0B	$446.8B
Gross Margin	100.0%	100.0%	100.0%	100.0%	0.0%	100.0%	100.0%	100.0%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$26.8B	$55.3B	$34.3B	$39.2B	$161.3B	$233.7B	$39.7B	$54.4B
Operating Expenses	$28.8B	$53.0B	$133.9B	$20.3B	$161.4B	$445.5B	$364.4B	$401.2B
Operating Income	$332.1B	$316.6B	$245.5B	$401.7B	$74.6B	-$429.5B	$60.6B	$45.6B
Operating Margin	92.0%	85.7%	64.7%	95.2%	17.7%	-90.4%	14.3%	10.2%
Interest Expense	$141.9B	$129.4B	$145.4B	$134.2B	$129.3B	$154.0B	$122.2B	$128.6B
Income Before Tax	$308.5B	$342.7B	$208.7B	$374.0B	$313.7B	$413.9B	$247.6B	$166.8B
Tax Expense	$3.7B	$20.3B	$6.6B	$20.8B	$10.1B	-$951M	$13.1B	$5.3B
Net Income	$300.2B	$327.0B	$204.7B	$335.9B	$298.0B	$416.9B	$233.6B	$164.9B
Net Margin	83.2%	88.5%	54.0%	79.6%	70.9%	87.7%	55.0%	36.9%
EPS (Diluted)	$21.16	$23.05	$14.43	$23.68	$21.01	$29.39	$16.47	$11.63
EBITDA	$610.6B	$636.8B	$497.5B	$673.3B	$627.6B	-$787.6B	$573.4B	$509.1B
Shares Outstanding	14.18B	14.18B	14.18B	14.18B	14.18B	14.18B	14.18B	14.18B

DNET.JK JKT