Rp1,440.00 ($0.08)

-5.00 (-0.35%)

Weekly Expected Move ±3.6%

Rp1340 Rp1393 Rp1445 Rp1497 Rp1550

JKT · Communication Services · Telecommunications Services · Tech Score Sell · Power 41 · Rp32.65T mcap · 1.90B float · 0.062% daily turnover

Revenue

$6.87T +3.4% ▲

5Y CAGR: +7.9%

Gross Profit

$4.93T +4.0% ▲

5Y CAGR: +5.4%

Operating Income

$4.32T +18.6% ▲

5Y CAGR: +5.1%

Net Income

$1.36T -12.7% ▼

5Y CAGR: +10.7%

EPS (Diluted)

$60.32 -12.7% ▼

5Y CAGR: +9.0%

EBITDA

$3.54T -31.0% ▼

5Y CAGR: -0.2%

View Full Income Statement

Line Item	FY2020	FY2021	FY2022	FY2023	FY2024
Revenue	$5.33T	$6.18T	$6.52T	$6.64T	$6.87T
YoY Growth	+13.4%	+16.0%	+5.6%	+1.8%	+3.4%
Cost of Revenue	$1.09T	$1.47T	$1.78T	$1.90T	$1.94T
Gross Profit	$4.23T	$4.71T	$4.74T	$4.74T	$4.93T
Gross Margin	79.5%	76.2%	72.7%	71.4%	71.7%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$17.4B	$17.0B	$23.6B	$457.4B	$37.7B
Operating Expenses	$442.4B	$403.2B	$483.6B	$504.2B	$607.4B
Operating Income	$3.82T	$4.31T	$4.28T	$3.64T	$4.32T
Operating Margin	71.6%	69.7%	65.6%	54.9%	62.9%
Interest Expense	$2.13T	$2.14T	$1.83T	$1.83T	$2.05T
Income Before Tax	$1.51T	$1.94T	$1.91T	$1.80T	$1.48T
Tax Expense	$442.9B	$334.6B	$222.3B	$182.8B	$53.5B
Net Income	$1.01T	$1.55T	$1.64T	$1.56T	$1.36T
Net Margin	19.0%	25.1%	25.1%	23.5%	19.8%
EPS (Diluted)	$48.40	$74.25	$73.44	$69.11	$60.32
EBITDA	$4.45T	$5.19T	$5.12T	$5.12T	$3.54T
Shares Outstanding	20.86B	20.86B	22.30B	22.58B	22.55B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$1.71T	$1.74T	$1.73T	$1.72T	$1.71T	$1.75T	$1.72T	$1.74T
Cost of Revenue	$498.8B	$493.7B	$473.2B	$491.4B	$519.0B	$462.9B	$482.6B	$529.0B
Gross Profit	$1.21T	$1.25T	$1.26T	$1.23T	$1.19T	$1.28T	$1.24T	$1.21T
Gross Margin	70.9%	71.6%	72.7%	71.4%	69.7%	73.5%	71.9%	69.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$6.0B	$15.7B	$4.7B	$5.1B	$123.8B	$6.9B	$5.0B	$135.7B
Operating Expenses	$146.8B	$169.5B	$146.0B	$147.2B	$286.5B	$34.0B	$156.5B	$290.0B
Operating Income	$1.07T	$1.08T	$1.11T	$1.08T	$906.6B	$1.25T	$1.08T	$923.5B
Operating Margin	62.3%	61.9%	64.2%	62.8%	53.0%	71.6%	62.8%	53.0%
Interest Expense	$525.3B	$527.0B	$534.6B	$457.9B	$554.3B	$462.9B	$430.3B	$495.2B
Income Before Tax	$479.5B	$207.3B	$448.3B	$444.0B	$302.7B	$414.2B	$586.0B	$483.0B
Tax Expense	$30.9B	-$7.1B	$19.1B	$20.5B	$6.6B	$77.4B	$180.9B	$24.4B
Net Income	$436.6B	$194.2B	$413.4B	$409.2B	$285.6B	$318.5B	$390.1B	$445.8B
Net Margin	25.5%	11.2%	23.9%	23.8%	16.7%	18.2%	22.7%	25.6%
EPS (Diluted)	$19.34	$8.60	$18.52	$18.35	$12.81	$14.28	$17.43	$19.77
EBITDA	$1.41T	$807.5B	$966.1B	$938.8B	$1.26T	$899.4B	$1.04T	$1.33T
Shares Outstanding	22.57B	22.66B	22.32B	22.31B	22.31B	22.31B	2.24B	22.55B

TBIG.JK JKT