PT Goodyear Indonesia Tbk (IDX:GDYR)

Indonesia · Delayed Price · Currency is IDR

1,080.00

-25.00 (-2.26%)

Aug 13, 2026, 9:01 AM WIB

PT Goodyear Indonesia Tbk Financials Overview

Financials in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Revenue & Profits

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
Revenue	146.45	156.08	175.74	171.02	172.47	150.22
Revenue Growth	-17.78%	-11.19%	2.76%	-0.84%	14.81%	38.75%
Gross Profit	13.94	14.73	19.92	20.24	10.21	13.99
Operating Income	2.01	2.46	7.67	8.65	-1.76	2.82
Net Income	1.92	2.51	6.24	5.73	-3.11	2.43
Earnings Per Share	0.00	0.01	0.01	0.01	-0.01	0.01
EPS Growth	-54.53%	-60.00%	7.39%	-	-	-

Revenue by Segment

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	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
Replacement and Others	140.82	162.3	149.74	148.48	138.3
Original Equipment	15.26	13.44	21.29	23.99	11.92
Total	156.08	175.74	171.02	172.47	150.22

Cash & Debt

Fiscal Year	Current	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
Cash & Investments	17.66	9.6	8.88	6.08	9.06	12.36
Total Debt	1.27	1.15	1.47	8.53	12.62	10.21
Net Cash (Debt)	16.39	8.45	7.41	-2.45	-3.56	2.15
Net Cash Growth	146.01%	14.07%	-	-	-	-
Net Cash Per Share	0.04	0.02	0.02	-0.01	-0.01	0.01

Cash Flow & CapEx

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
Operating Cash Flow	16.16	6.07	15.32	12.19	2.03	18.59
Capital Expenditures	-3.79	-5.64	-5.06	-7.52	-7.38	-5.55
Free Cash Flow	12.36	0.43	10.25	4.67	-5.35	13.03
Free Cash Flow Growth	-	-95.84%	119.55%	-	-	133.25%

Margins

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
Gross Margin	9.52%	9.44%	11.34%	11.84%	5.92%	9.32%
Operating Margin	1.37%	1.57%	4.36%	5.06%	-1.02%	1.88%
Pretax Margin	1.86%	2.23%	4.72%	3.87%	-0.25%	1.64%
Profit Margin	1.31%	1.61%	3.55%	3.35%	-1.81%	1.62%
FCF Margin	8.44%	0.27%	5.83%	2.73%	-3.10%	8.67%

Valuation

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Aug '26 Aug 13, 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
PE Ratio	15.44	8.66	4.12	6.78	-	15.84
P/FCF Ratio	2.05	50.94	2.51	8.32	-	2.96
PS Ratio	0.17	0.14	0.15	0.23	0.21	0.26