PT Gudang Garam Tbk (IDX:GGRM)
Indonesia · Delayed Price · Currency is IDR 15,800
-400 (-2.47%)
May 22, 2026, 4:14 PM WIB
PT Gudang Garam Tbk 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 | Mar '26 Mar 31, 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 |
| 86,417,568 | 89,369,758 | 98,655,483 | 118,952,997 | 124,682,692 | 124,881,266 | |
Revenue Growth (YoY) | -9.47% | -9.41% | -17.06% | -4.59% | -0.16% | 9.09% |
Cost of Revenue | 76,297,337 | 80,385,284 | 89,275,859 | 104,357,376 | 113,587,089 | 110,608,655 |
Gross Profit | 10,120,231 | 8,984,474 | 9,379,624 | 14,595,621 | 11,095,603 | 14,272,611 |
Selling, General & Admin | 5,757,842 | 6,319,647 | 7,469,957 | 7,271,320 | 7,253,186 | 7,091,558 |
Other Operating Expenses | -172,704 | -155,107 | 38,915 | -109,604 | -75,683 | -163,994 |
Operating Expenses | 5,585,138 | 6,164,540 | 7,508,872 | 7,161,716 | 7,177,503 | 6,927,564 |
Operating Income | 4,535,093 | 2,819,934 | 1,870,752 | 7,433,905 | 3,918,100 | 7,345,047 |
Interest Expense | -160,803 | -278,212 | -502,906 | -578,782 | -262,405 | -74,919 |
Currency Exchange Gain (Loss) | 3,046 | 11,823 | 32,708 | 5,693 | -9,174 | 16,718 |
Pretax Income | 4,377,336 | 2,553,545 | 1,400,554 | 6,860,816 | 3,646,521 | 7,286,846 |
Income Tax Expense | 1,387,053 | 993,959 | 419,750 | 1,536,300 | 866,779 | 1,681,525 |
Earnings From Continuing Operations | 2,990,283 | 1,559,586 | 980,804 | 5,324,516 | 2,779,742 | 5,605,321 |
Minority Interest in Earnings | 33 | -3,053 | 1 | -2 | -3 | -6 |
Net Income | 2,990,316 | 1,556,533 | 980,805 | 5,324,514 | 2,779,739 | 5,605,315 |
Net Income to Common | 2,990,316 | 1,556,533 | 980,805 | 5,324,514 | 2,779,739 | 5,605,315 |
Net Income Growth | 510.69% | 58.70% | -81.58% | 91.55% | -50.41% | -26.71% |
Shares Outstanding (Basic) | 1,924 | 1,924 | 1,924 | 1,924 | 1,924 | 1,924 |
Shares Outstanding (Diluted) | 1,924 | 1,924 | 1,924 | 1,924 | 1,924 | 1,924 |
EPS (Basic) | 1554.15 | 808.97 | 509.75 | 2767.29 | 1444.70 | 2913.23 |
EPS (Diluted) | 1553.97 | 808.97 | 509.75 | 2767.29 | 1444.70 | 2913.23 |
EPS Growth | 511.28% | 58.70% | -81.58% | 91.55% | -50.41% | -26.71% |
Free Cash Flow | 10,750,921 | 9,128,322 | 3,342,061 | -1,288,858 | 4,444,108 | 390,595 |
Free Cash Flow Per Share | 5587.54 | 4744.23 | 1736.96 | -669.85 | 2309.72 | 203.00 |
Dividend Per Share | - | - | 500.000 | - | 1200.000 | 2250.000 |
Dividend Growth | - | - | - | - | -46.67% | -13.46% |
Gross Margin | 11.71% | 10.05% | 9.51% | 12.27% | 8.90% | 11.43% |
Operating Margin | 5.25% | 3.16% | 1.90% | 6.25% | 3.14% | 5.88% |
Profit Margin | 3.46% | 1.74% | 0.99% | 4.48% | 2.23% | 4.49% |
Free Cash Flow Margin | 12.44% | 10.21% | 3.39% | -1.08% | 3.56% | 0.31% |
EBITDA | 7,582,937 | 5,876,722 | 5,113,893 | 10,535,206 | 6,890,706 | 10,241,585 |
EBITDA Margin | 8.77% | 6.58% | 5.18% | 8.86% | 5.53% | 8.20% |
D&A For EBITDA | 3,047,844 | 3,056,788 | 3,243,141 | 3,101,301 | 2,972,606 | 2,896,538 |
EBIT | 4,535,093 | 2,819,934 | 1,870,752 | 7,433,905 | 3,918,100 | 7,345,047 |
EBIT Margin | 5.25% | 3.16% | 1.90% | 6.25% | 3.14% | 5.88% |
Effective Tax Rate | 31.69% | 38.92% | 29.97% | 22.39% | 23.77% | 23.08% |
Source: S&P Global Market Intelligence. Standard template. Financial Sources.