Also trades as: PUTKY (OTC) · $vol 1M · PUTKF (OTC) · $vol 0M

Rp26,000.00 ($1.45)

-350.00 (-1.33%)

Weekly Expected Move ±5.2%

Rp23274 Rp24637 Rp26000 Rp27363 Rp28726

JKT · Basic Materials · Industrial Materials · Tech Score Buy · Power 60 · Rp90.82T mcap · 1.35B float · 0.362% daily turnover

Revenue

$131.30T -2.3% ▼

5Y CAGR: +16.8%

Gross Profit

$29.30T -13.4% ▼

5Y CAGR: +17.7%

Operating Income

$21.80T -19.8% ▼

5Y CAGR: +23.1%

Net Income

$14.81T -24.2% ▼

5Y CAGR: +19.8%

EPS (Diluted)

$4082.19 -24.1% ▼

5Y CAGR: +20.5%

EBITDA

$34.00T +24.4% ▲

5Y CAGR: +13.0%

View Full Income Statement

Line Item	FY2021	FY2022	FY2023	FY2024	FY2025
Revenue	$79.46T	$123.61T	$128.58T	$134.43T	$131.30T
YoY Growth	+31.7%	+55.6%	+4.0%	+4.5%	-2.3%
Cost of Revenue	$59.80T	$88.85T	$92.80T	$100.60T	$102.00T
Gross Profit	$19.66T	$34.76T	$35.79T	$33.83T	$29.30T
Gross Margin	24.7%	28.1%	27.8%	25.2%	22.3%
R&D Expenses	$0	$0	$0	$0	$0
SG&A Expenses	$4.79T	$5.63T	$6.06T	$6.65T	$7.24T
Operating Expenses	$4.79T	$5.63T	$35.79T	$6.65T	$7.50T
Operating Income	$15.34T	$27.74T	$29.47T	$27.18T	$21.80T
Operating Margin	19.3%	22.4%	22.9%	20.2%	16.6%
Interest Expense	$754.2B	$759.9B	$1.88T	$2.65T	$2.63T
Income Before Tax	$14.46T	$29.45T	$28.72T	$25.90T	$20.18T
Tax Expense	$3.85T	$6.45T	$6.59T	$5.78T	$5.01T
Net Income	$10.28T	$21.01T	$20.61T	$19.53T	$14.81T
Net Margin	12.9%	17.0%	16.0%	14.5%	11.3%
EPS (Diluted)	$2755.85	$5679.49	$5675.35	$5377.82	$4082.19
EBITDA	$23.98T	$38.17T	$29.32T	$27.33T	$34.00T
Shares Outstanding	3.73B	3.70B	3.63B	3.63B	3.63B

Line Item	FY2024 Q3	FY2024 Q4	FY2025 Q1	FY2025 Q2	FY2025 Q3	FY2025 Q4	FY2026 Q1	FY2026 Q2
Revenue	$35.04T	$34.87T	$34.26T	$34.26T	$31.94T	$30.84T	$28.55T	$29.74T
Cost of Revenue	$26.29T	$26.75T	$27.28T	$26.51T	$25.02T	$23.17T	$23.84T	$24.20T
Gross Profit	$8.76T	$8.12T	$7.07T	$7.76T	$6.92T	$7.67T	$4.71T	$5.53T
Gross Margin	25.0%	23.3%	20.6%	22.6%	21.7%	24.9%	16.5%	18.6%
R&D Expenses	$0	$0	$0	$0	$0	$0	$0	$0
SG&A Expenses	$1.70T	$1.79T	$1.64T	$1.60T	$1.68T	$2.51T	$2.62T	$2.16T
Operating Expenses	$1.69T	$1.79T	$1.64T	$1.60T	$1.75T	$2.51T	$2.56T	$3.34T
Operating Income	$7.15T	$6.33T	$5.43T	$6.16T	$5.17T	$5.16T	$2.15T	$2.19T
Operating Margin	20.4%	18.1%	15.8%	18.0%	16.2%	16.7%	7.5%	7.4%
Interest Expense	$667.0B	$602.5B	$640.7B	$696.5B	$664.5B	$624.1B	$621.9B	$618.0B
Income Before Tax	$8.19T	$5.15T	$4.47T	$6.53T	$4.48T	$4.69T	$1.31T	$687.4B
Tax Expense	$1.85T	$1.26T	$1.18T	$1.46T	$1.10T	$1.27T	$629.7B	$630.2B
Net Income	$6.06T	$3.94T	$3.19T	$4.94T	$3.35T	$3.34T	$642.8B	$313.5B
Net Margin	17.3%	11.3%	9.3%	14.4%	10.5%	10.8%	2.3%	1.1%
EPS (Diluted)	$1668.45	$1084.73	$877.64	$1360.93	$921.06	$933.54	$181.23	$87.76
EBITDA	$11.49T	$8.73T	$8.26T	$10.26T	$8.25T	$8.21T	$4.81T	$5.11T
Shares Outstanding	3.63B	3.63B	3.63B	3.63B	3.63B	3.57B	3.55B	3.57B

UNTR.JK JKT