Rp1,535.00 ($0.09)

-85.00 (-5.25%)

Weekly Expected Move ±8.1%

Rp1358 Rp1489 Rp1620 Rp1751 Rp1882

JKT · Communication Services · Telecommunications Services · Tech Score Neutral · Power 50 · Rp4.46T mcap · 40M float · 0.115% daily turnover

Analysis Technicals Weather Peers

Revenue

$3.08T +22.3% ▲

5Y CAGR: -5.3%

Gross Profit

-$458.9B -131.5% ▼

Operating Income

-$914.3B +15.8% ▲

Net Income

-$1.45T -22.2% ▼

EPS (Diluted)

$-526.58 -22.2% ▼

EBITDA

$843.6B +34.5% ▲

5Y CAGR: -18.3%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$4.46T	$4.37T	$3.93T	$2.52T	$3.08T
YoY Growth	+10.3%	-2.1%	-10.2%	-35.8%	+22.3%
Cost of Revenue	$963.3B	$995.9B	$860.8B	$1.06T	$3.54T
Gross Profit	$3.50T	$3.37T	$3.06T	$1.46T	-$458.9B
Gross Margin	78.4%	77.2%	78.1%	57.8%	-14.9%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$597.6B	$567.9B	$683.0B	$354.0B	$296.3B
Operating Expenses	$1.97T	$2.46T	$1.86T	$2.50T	$455.4B
Operating Income	$1.34T	$917.2B	-$30.6B	-$1.09T	-$914.3B
Operating Margin	30.0%	21.0%	-0.8%	-43.1%	-29.7%
Interest Expense	$204.0B	$286.9B	$514.4B	$632.4B	$514.0B
Income Before Tax	$1.15T	$330.0B	-$586.2B	-$1.77T	-$1.44T
Tax Expense	$263.6B	$89.3B	-$51.5B	-$16.8B	$5.7B
Net Income	$885.3B	$240.7B	-$533.0B	-$1.19T	-$1.45T
Net Margin	19.8%	5.5%	-13.6%	-47.0%	-47.0%
EPS (Diluted)	$321.75	$87.48	$-193.70	$-430.77	$-526.58
EBITDA	$2.51T	$2.11T	$1.62T	$627.1B	$843.6B
Shares Outstanding	2.75B	2.75B	2.75B	2.75B	2.75B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	-$188.1B	$876.3B	$810.3B	$766.3B	$818.2B	$686.8B	$661.4B	$706.3B
Cost of Revenue	$174.7B	$472.0B	$423.4B	$392.6B	$394.2B	$823.5B	$851.2B	$859.1B
Gross Profit	-$362.8B	$404.2B	$386.8B	$373.7B	$424.0B	-$136.6B	-$189.8B	-$152.8B
Gross Margin	192.8%	46.1%	47.7%	48.8%	51.8%	-19.9%	-28.7%	-21.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	-$68.3B	$120.8B	$66.0B	$71.9B	$65.9B	$92.5B	$76.8B	$73.2B
Operating Expenses	-$362.8B	$703.9B	$601.9B	$611.9B	$608.7B	$138.8B	$121.3B	$111.2B
Operating Income	-$792.7B	-$299.7B	-$215.0B	-$238.2B	-$184.8B	-$275.4B	-$311.2B	-$264.0B
Operating Margin	421.3%	-34.2%	-26.5%	-31.1%	-22.6%	-40.1%	-47.0%	-37.4%
Interest Expense	$173.2B	$143.4B	$139.7B	$126.1B	$116.5B	$109.5B	$118.0B	$140.9B
Income Before Tax	-$980.5B	-$475.8B	-$359.2B	-$326.0B	-$341.4B	-$416.6B	-$442.5B	-$419.2B
Tax Expense	$108.4B	-$92.1B	-$4.3B	$10.8B	-$5.2B	$4.4B	-$5.6B	$4.5B
Net Income	-$519.2B	-$383.8B	-$354.9B	-$336.8B	-$336.2B	-$421.0B	-$436.9B	-$414.7B
Net Margin	276.0%	-43.8%	-43.8%	-43.9%	-41.1%	-61.3%	-66.1%	-58.7%
EPS (Diluted)	$-188.70	$-139.47	$-129.00	$-122.39	$-122.20	$-153.00	$-158.65	$-150.35
EBITDA	-$398.1B	$108.6B	$206.7B	$229.5B	$214.5B	$171.3B	$139.7B	$184.4B
Shares Outstanding	2.75B	2.75B	2.75B	2.75B	2.75B	2.75B	2.75B	2.76B

LINK.JK JKT