Also trades as: PHJMF (OTC) · $vol 0M

Rp615.00 ($0.03)

+10.00 (+1.65%)

Weekly Expected Move ±4.8%

Rp556 Rp585 Rp615 Rp645 Rp674

JKT · Consumer Defensive · Tobacco · Tech Score Strong Sell · Power 28 · Rp71.54T mcap · 8.79B float · 0.215% daily turnover

Revenue

$44.25T -62.5% ▼

5Y CAGR: -13.7%

Gross Profit

$20.32T +9.7% ▲

5Y CAGR: +1.6%

Operating Income

$9.28T +20.6% ▲

5Y CAGR: -3.7%

Net Income

$6.61T -0.5% ▼

5Y CAGR: -5.1%

EPS (Diluted)

$56.82 -0.3% ▼

5Y CAGR: -5.1%

EBITDA

$10.62T +7.2% ▲

5Y CAGR: -3.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$98.87T	$111.21T	$46.83T	$117.88T	$44.25T
YoY Growth	+7.0%	+12.5%	-57.9%	+151.7%	-62.5%
Cost of Revenue	$81.96T	$94.05T	$27.81T	$99.35T	$23.93T
Gross Profit	$16.92T	$17.16T	$19.02T	$18.53T	$20.32T
Gross Margin	17.1%	15.4%	40.6%	15.7%	45.9%
R&D Expenses	$53.5B	$57.3B	$55.3B	$65.0B	$56.5B
SG&A Expenses	$8.34T	$9.41T	$10.37T	$10.84T	$10.98T
Operating Expenses	$8.34T	$9.41T	$10.05T	$10.84T	$11.04T
Operating Income	$9.18T	$8.30T	$8.96T	$7.70T	$9.28T
Operating Margin	9.3%	7.5%	19.1%	6.5%	21.0%
Interest Expense	$30.2B	$50.0B	$41.7B	$39.6B	$38.7B
Income Before Tax	$9.15T	$8.27T	$10.31T	$8.69T	$9.43T
Tax Expense	$2.02T	$1.95T	$2.21T	$2.04T	$2.82T
Net Income	$7.14T	$6.32T	$8.10T	$6.65T	$6.61T
Net Margin	7.2%	5.7%	17.3%	5.6%	14.9%
EPS (Diluted)	$61.36	$266.64	$341.41	$57.00	$56.82
EBITDA	$10.37T	$9.43T	$11.46T	$9.91T	$10.62T
Shares Outstanding	116.32B	23.72B	23.72B	23.72B	116.32B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$30.65T	$29.41T	$28.79T	$26.38T	$11.57T	$11.22T	$27.20T	$29.29T
Cost of Revenue	$25.58T	$24.64T	$23.77T	$21.76T	$5.88T	$6.09T	$22.20T	$23.68T
Gross Profit	$5.07T	$4.77T	$5.02T	$4.62T	$5.69T	$5.13T	$5.00T	$5.61T
Gross Margin	16.5%	16.2%	17.4%	17.5%	49.2%	45.7%	18.4%	19.2%
R&D Expenses	$0	$65.0B	$0	$0	$0	$0	$0	$0
SG&A Expenses	$2.67T	$3.19T	$2.62T	$3.02T	$2.74T	$2.81T	$2.51T	$3.03T
Operating Expenses	$2.67T	$3.19T	$2.62T	$3.02T	$2.74T	$2.81T	$2.51T	$3.03T
Operating Income	$2.40T	$1.59T	$2.40T	$1.60T	$2.95T	$2.32T	$2.49T	$2.58T
Operating Margin	7.8%	5.4%	8.3%	6.1%	25.5%	20.7%	9.2%	8.8%
Interest Expense	$9.9B	$9.4B	$10.3B	$10.3B	$9.0B	$9.1B	$6.2B	$5.9B
Income Before Tax	$2.45T	$2.01T	$2.56T	$1.19T	$3.12T	$2.55T	$2.64T	$2.76T
Tax Expense	$539.1B	$592.2B	$640.0B	$979.8B	$741.4B	$455.4B	$588.4B	$623.6B
Net Income	$1.91T	$1.42T	$1.92T	$210.1B	$2.38T	$2.10T	$2.06T	$2.14T
Net Margin	6.2%	4.8%	6.7%	0.8%	20.6%	18.7%	7.6%	7.3%
EPS (Diluted)	$16.40	$12.22	$16.49	$1.81	$20.48	$18.04	$17.68	$18.38
EBITDA	$2.75T	$2.34T	$2.57T	$1.20T	$3.49T	$2.66T	$2.82T	$2.77T
Shares Outstanding	23.72B	23.72B	23.72B	116.32B	116.32B	116.32B	116.32B	116.32B

HMSP.JK JKT