PT Gihon Telekomunikasi Indonesia Tbk (IDX:GHON)
Indonesia · Delayed Price · Currency is IDR 1,600.00
+10.00 (0.63%)
Aug 12, 2026, 4:00 PM WIB
IDX:GHON 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 |
| 207,669 | 211,308 | 211,679 | 203,638 | 186,301 | 164,921 | |
Revenue Growth | -1.29% | -0.18% | 3.95% | 9.31% | 12.96% | 15.28% |
Cost of Revenue | 58,698 | 56,835 | 49,034 | 48,657 | 46,731 | 31,948 |
Gross Profit | 148,970 | 154,473 | 162,645 | 154,981 | 139,570 | 132,973 |
Selling, General & Admin | 15,860 | 15,751 | 18,341 | 15,319 | 14,153 | 12,590 |
Other Operating Expenses | 438.76 | 337.52 | 370.56 | 628.83 | 889.57 | 617.61 |
Operating Expenses | 18,781 | 18,816 | 20,702 | 17,388 | 16,315 | 14,516 |
Operating Income | 130,190 | 135,657 | 141,943 | 137,593 | 123,255 | 118,457 |
Interest Expense | -33,357 | -31,899 | -32,557 | -22,464 | -13,043 | -11,293 |
Interest & Investment Income | 445.61 | 664.05 | 1,608 | 349.15 | 118.28 | 140.05 |
Other Non Operating Income (Expenses) | -5,437 | -4,995 | -3,281 | -2,520 | -995.54 | -632.88 |
EBT Excluding Unusual Items | 91,842 | 99,428 | 107,713 | 112,959 | 109,334 | 106,671 |
Gain (Loss) on Sale of Assets | - | - | - | - | 11.98 | - |
Other Unusual Items | - | - | - | 7,614 | - | - |
Pretax Income | 91,842 | 99,428 | 107,713 | 120,573 | 109,346 | 106,671 |
Income Tax Expense | 21,504 | 20,447 | 21,311 | 20,346 | 18,618 | 16,815 |
Earnings From Continuing Operations | 70,337 | 78,981 | 86,402 | 100,227 | 90,728 | 89,856 |
Minority Interest in Earnings | -594.94 | -862.63 | -1,574 | 0.05 | - | 0.03 |
Net Income | 69,743 | 78,119 | 84,827 | 100,227 | 90,728 | 89,856 |
Net Income to Common | 69,743 | 78,119 | 84,827 | 100,227 | 90,728 | 89,856 |
Net Income Growth | -17.76% | -7.91% | -15.37% | 10.47% | 0.97% | 15.57% |
Shares Outstanding (Basic) | 550 | 550 | 550 | 550 | 550 | 550 |
Shares Outstanding (Diluted) | 550 | 550 | 550 | 550 | 550 | 550 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 126.80 | 142.03 | 154.23 | 182.23 | 164.96 | 163.37 |
EPS (Diluted) | 126.80 | 142.03 | 154.23 | 182.23 | 164.96 | 163.37 |
EPS Growth | -17.76% | -7.91% | -15.37% | 10.47% | 0.97% | 15.57% |
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 | -39,177 | 63,384 | 56,840 | 59,328 | 30,905 | -26,283 |
Free Cash Flow Per Share | -71.23 | 115.24 | 103.35 | 107.87 | 56.19 | -47.79 |
Dividend Per Share | - | - | 180.000 | 165.000 | 128.000 | - |
Dividend Growth | - | - | 9.09% | 28.91% | 156.00% | - |
Gross Margin | 71.73% | 73.10% | 76.84% | 76.11% | 74.92% | 80.63% |
Operating Margin | 62.69% | 64.20% | 67.06% | 67.57% | 66.16% | 71.83% |
Profit Margin | 33.58% | 36.97% | 40.07% | 49.22% | 48.70% | 54.48% |
Free Cash Flow Margin | -18.87% | 30.00% | 26.85% | 29.13% | 16.59% | -15.94% |
EBITDA | 138,006 | 141,142 | 147,404 | 155,028 | 143,523 | 124,243 |
EBITDA Margin | 66.45% | 66.79% | 69.64% | 76.13% | 77.04% | 75.33% |
D&A For EBITDA | 7,816 | 5,485 | 5,461 | 17,435 | 20,268 | 5,786 |
EBIT | 130,190 | 135,657 | 141,943 | 137,593 | 123,255 | 118,457 |
EBIT Margin | 62.69% | 64.20% | 67.06% | 67.57% | 66.16% | 71.83% |
Effective Tax Rate | 23.41% | 20.57% | 19.79% | 16.88% | 17.03% | 15.76% |