Rp9,200.00 ($0.51)

+700.00 (+8.24%)

Weekly Expected Move ±14.4%

Rp6051 Rp7276 Rp8500 Rp9724 Rp10949

JKT · Consumer Defensive · Agricultural Farm Products · Tech Score Strong Buy · Power 74 · Rp24.41T mcap · 218M float · 0.051% daily turnover

Analysis Technicals Weather Peers

Revenue

$86.95T +10.3% ▲

5Y CAGR: +16.5%

Gross Profit

$9.95T +24.2% ▲

5Y CAGR: +11.1%

Operating Income

$3.59T +77.2% ▲

5Y CAGR: +9.1%

Net Income

$2.58T +102.2% ▲

5Y CAGR: +10.9%

EPS (Diluted)

$899.98 +102.2% ▲

5Y CAGR: +10.9%

EBITDA

$5.06T +23.2% ▲

5Y CAGR: +5.2%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$57.00T	$75.05T	$66.53T	$78.84T	$86.95T
YoY Growth	+41.0%	+31.6%	-11.3%	+18.5%	+10.3%
Cost of Revenue	$46.05T	$61.73T	$59.90T	$70.82T	$77.00T
Gross Profit	$10.96T	$13.31T	$6.63T	$8.01T	$9.95T
Gross Margin	19.2%	17.7%	10.0%	10.2%	11.4%
R&D Expenses	$320.0B	$92.1B	$88.5B	$0	$0
SG&A Expenses	$632.7B	$1.10T	$821.1B	$1.13T	$6.36T
Operating Expenses	$7.07T	$6.72T	$5.15T	$5.99T	$6.36T
Operating Income	$3.88T	$6.59T	$1.48T	$2.03T	$3.59T
Operating Margin	6.8%	8.8%	2.2%	2.6%	4.1%
Interest Expense	$1.11T	$1.34T	$1.27T	$1.19T	$1.05T
Income Before Tax	$3.59T	$6.81T	$1.11T	$1.59T	$3.30T
Tax Expense	$764.3B	$1.30T	$191.0B	$307.2B	$718.1B
Net Income	$2.83T	$5.50T	$917.8B	$1.28T	$2.58T
Net Margin	5.0%	7.3%	1.4%	1.6%	3.0%
EPS (Diluted)	$984.20	$1915.09	$319.55	$445.02	$899.98
EBITDA	$6.09T	$9.33T	$2.58T	$4.11T	$5.06T
Shares Outstanding	2.87B	2.87B	2.87B	2.87B	2.87B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$20.40T	$22.54T	$21.16T	$22.11T	$22.39T	$21.29T	$20.73T	$23.00T
Cost of Revenue	$18.55T	$19.85T	$19.09T	$19.81T	$19.58T	$18.39T	$17.78T	$19.08T
Gross Profit	$1.85T	$2.70T	$2.07T	$2.29T	$2.81T	$2.90T	$2.95T	$3.92T
Gross Margin	9.1%	12.0%	9.8%	10.4%	12.6%	13.6%	14.2%	17.0%
R&D Expenses	$29.2B	$28.9B	$28.8B	$0	$0	$0	$0	$0
SG&A Expenses	$306.5B	$255.8B	$155.2B	$256.2B	$1.72T	$1.54T	$148.2B	$267.7B
Operating Expenses	$1.46T	$1.84T	$1.61T	$1.62T	$1.72T	$1.54T	$1.63T	$2.08T
Operating Income	$419.7B	$857.6B	$462.3B	$674.1B	$1.09T	$1.36T	$1.32T	$1.83T
Operating Margin	2.1%	3.8%	2.2%	3.0%	4.9%	6.4%	6.4%	8.0%
Interest Expense	$301.7B	$273.3B	$296.5B	$269.7B	$255.6B	$225.6B	$209.8B	$247.0B
Income Before Tax	$832.1B	$255.4B	$184.1B	$884.3B	$974.0B	$1.26T	$1.04T	$1.89T
Tax Expense	$219.7B	$13.0B	$49.7B	$193.0B	$200.9B	$274.5B	$207.2B	$370.8B
Net Income	$612.8B	$242.1B	$134.2B	$691.1B	$772.9B	$986.7B	$829.5B	$1.51T
Net Margin	3.0%	1.1%	0.6%	3.1%	3.5%	4.6%	4.0%	6.6%
EPS (Diluted)	$213.35	$84.27	$46.74	$240.63	$269.09	$343.52	$289.00	$527.33
EBITDA	$1.39T	$943.2B	$541.2B	$1.22T	$1.56T	$1.86T	$1.30T	$2.18T
Shares Outstanding	2.87B	2.87B	2.87B	2.87B	2.87B	2.87B	2.87B	2.87B

SMAR.JK JKT