PT Eagle High Plantations Tbk (IDX:BWPT)
Indonesia · Delayed Price · Currency is IDR 135.00
+26.00 (23.85%)
Sep 2, 2026, 2:29 PM WIB
IDX:BWPT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 6,237,928 | 5,761,296 | 4,302,676 | 4,204,612 | 4,574,124 | 2,938,338 | |
Revenue Growth | 23.06% | 33.90% | 2.33% | -8.08% | 55.67% | 33.64% |
Cost of Revenue | 4,617,885 | 4,154,638 | 3,047,251 | 3,133,695 | 3,507,182 | 2,313,816 |
Gross Profit | 1,620,043 | 1,606,658 | 1,255,425 | 1,070,917 | 1,066,942 | 624,522 |
Selling, General & Admin | 406,171 | 400,963 | 327,918 | 353,680 | 370,349 | 346,641 |
Operating Expenses | 406,171 | 400,963 | 327,918 | 353,680 | 370,349 | 346,641 |
Operating Income | 1,213,872 | 1,205,695 | 927,507 | 717,237 | 696,593 | 277,881 |
Interest Expense | -413,694 | -425,283 | -479,195 | -564,138 | -581,611 | -715,693 |
Interest & Investment Income | 3,453 | 2,992 | 3,549 | 6,936 | 6,708 | 6,893 |
Currency Exchange Gain (Loss) | -152 | -77 | -596 | 252 | -38 | -57 |
Other Non Operating Income (Expenses) | -20,182 | -8,733 | 14,817 | -66,011 | -16,310 | -42,016 |
EBT Excluding Unusual Items | 783,297 | 774,594 | 466,082 | 94,276 | 105,342 | -472,992 |
Gain (Loss) on Sale of Assets | 20,922 | 1,247 | 24 | -218,429 | -220,272 | -1,597,267 |
Other Unusual Items | - | - | - | - | - | 143,364 |
Pretax Income | 804,219 | 775,841 | 466,106 | -124,153 | -114,930 | -1,926,895 |
Income Tax Expense | 395,183 | 396,734 | 193,974 | -284,123 | -127,565 | -509,601 |
Earnings From Continuing Operations | 409,036 | 379,107 | 272,132 | 159,970 | 12,635 | -1,417,294 |
Minority Interest in Earnings | -8,010 | -17,387 | -11,922 | 17,055 | 4,843 | 13,827 |
Net Income | 401,026 | 361,720 | 260,210 | 177,025 | 17,478 | -1,403,467 |
Net Income to Common | 401,026 | 361,720 | 260,210 | 177,025 | 17,478 | -1,403,467 |
Net Income Growth | 28.37% | 39.01% | 46.99% | 912.85% | - | - |
Shares Outstanding (Basic) | 31,122 | 31,122 | 31,122 | 31,177 | 31,386 | 31,525 |
Shares Outstanding (Diluted) | 31,122 | 31,122 | 31,122 | 31,177 | 31,386 | 31,525 |
Shares Change | - | - | -0.17% | -0.67% | -0.44% | - |
EPS (Basic) | 12.89 | 11.62 | 8.36 | 5.68 | 0.56 | -44.52 |
EPS (Diluted) | 12.89 | 11.62 | 8.36 | 5.68 | 0.56 | -44.52 |
EPS Growth | 28.37% | 39.01% | 47.25% | 919.64% | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | 678,699 | 1,002,507 | 586,595 | 331,575 | 293,271 | 145,508 |
Free Cash Flow Per Share | 21.81 | 32.21 | 18.85 | 10.63 | 9.34 | 4.62 |
Gross Margin | 25.97% | 27.89% | 29.18% | 25.47% | 23.33% | 21.25% |
Operating Margin | 19.46% | 20.93% | 21.56% | 17.06% | 15.23% | 9.46% |
Profit Margin | 6.43% | 6.28% | 6.05% | 4.21% | 0.38% | -47.76% |
Free Cash Flow Margin | 10.88% | 17.40% | 13.63% | 7.89% | 6.41% | 4.95% |
EBITDA | 1,400,260 | 1,355,488 | 1,073,634 | 1,107,837 | 1,116,898 | 797,706 |
EBITDA Margin | 22.45% | 23.53% | 24.95% | 26.35% | 24.42% | 27.15% |
D&A For EBITDA | 186,388 | 149,793 | 146,127 | 390,600 | 420,305 | 519,825 |
EBIT | 1,213,872 | 1,205,695 | 927,507 | 717,237 | 696,593 | 277,881 |
EBIT Margin | 19.46% | 20.93% | 21.56% | 17.06% | 15.23% | 9.46% |
Effective Tax Rate | 49.14% | 51.14% | 41.62% | - | - | - |