Also trades as: SMNUF (OTC) · $vol 0M

Rp412.00 ($0.02)

-4.00 (-0.96%)

Weekly Expected Move ±6.2%

Rp364 Rp390 Rp416 Rp442 Rp468

JKT · Communication Services · Telecommunications Services · Tech Score Sell · Power 34 · Rp24.22T mcap · 21.39B float · 0.343% daily turnover

Revenue

$13.33T +4.6% ▲

5Y CAGR: +12.4%

Gross Profit

$9.14T +4.6% ▲

5Y CAGR: +11.2%

Operating Income

$7.18T -1.2% ▼

5Y CAGR: +9.5%

Net Income

$3.68T +10.3% ▲

5Y CAGR: +5.3%

EPS (Diluted)

$68.62 +2.4% ▲

5Y CAGR: +3.9%

EBITDA

$10.16T +5.7% ▲

5Y CAGR: +11.5%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$8.64T	$11.04T	$11.74T	$12.74T	$13.33T
YoY Growth	+16.0%	+27.8%	+6.4%	+8.5%	+4.6%
Cost of Revenue	$2.34T	$2.91T	$3.53T	$4.00T	$4.19T
Gross Profit	$6.30T	$8.12T	$8.21T	$8.74T	$9.14T
Gross Margin	72.9%	73.6%	70.0%	68.6%	68.6%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$257.0B	$216.2B	$287.8B	$318.7B	$1.18T
Operating Expenses	$874.5B	$1.01T	$1.66T	$1.47T	$1.96T
Operating Income	$5.40T	$6.83T	$6.94T	$7.27T	$7.18T
Operating Margin	62.5%	61.9%	59.1%	57.1%	53.9%
Interest Expense	$1.37T	$2.39T	$2.77T	$3.14T	$3.08T
Income Before Tax	$3.72T	$3.95T	$3.55T	$3.54T	$3.69T
Tax Expense	$268.2B	$451.5B	$242.2B	$172.1B	$5.9B
Net Income	$3.43T	$3.44T	$3.25T	$3.34T	$3.68T
Net Margin	39.7%	31.2%	27.7%	26.2%	27.6%
EPS (Diluted)	$68.74	$69.12	$65.32	$66.98	$68.62
EBITDA	$6.88T	$8.48T	$7.86T	$9.62T	$10.16T
Shares Outstanding	49.86B	49.80B	49.80B	49.83B	53.60B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$3.30T	$3.29T	$3.21T	$3.19T	$3.29T	$3.64T	$3.56T	$3.65T
Cost of Revenue	$1.03T	$1.10T	$1.01T	$1.02T	$1.06T	$1.10T	$1.25T	$1.34T
Gross Profit	$2.26T	$2.18T	$2.20T	$2.17T	$2.23T	$2.54T	$2.31T	$2.31T
Gross Margin	68.6%	66.4%	68.6%	68.0%	67.8%	69.7%	64.9%	63.4%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$91.9B	$52.3B	$76.3B	$73.7B	$283.5B	$336.9B	$132.8B	$327.4B
Operating Expenses	$471.3B	$210.1B	$418.4B	$335.4B	$470.5B	$553.3B	$512.9B	$545.2B
Operating Income	$1.85T	$1.97T	$1.78T	$1.83T	$1.76T	$1.98T	$1.79T	$1.77T
Operating Margin	56.1%	60.0%	55.6%	57.5%	53.5%	54.5%	50.5%	48.5%
Interest Expense	$796.8B	$892.9B	$828.7B	$812.0B	$759.1B	$680.3B	$604.3B	$667.0B
Income Before Tax	$849.7B	$906.9B	$780.3B	$1.21T	$918.6B	$1.14T	$1.01T	$1.02T
Tax Expense	-$6.1B	$19.9B	-$24.8B	$370.1B	$13.8B	$11.9B	$35.2B	$67.5B
Net Income	$842.2B	$888.2B	$802.9B	$849.2B	$903.2B	$1.12T	$940.7B	$915.9B
Net Margin	25.6%	27.0%	25.0%	26.7%	27.4%	30.8%	26.5%	25.1%
EPS (Diluted)	$16.91	$17.75	$16.12	$16.97	$16.00	$19.29	$16.00	$15.77
EBITDA	$2.41T	$2.24T	$1.57T	$1.99T	$2.42T	$2.75T	$2.57T	$2.55T
Shares Outstanding	49.80B	50.04B	49.80B	50.04B	56.45B	58.21B	58.27B	58.10B

TOWR.JK JKT