PT Hanjaya Mandala Sampoerna Tbk (IDX:HMSP)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
520.00
-5.00 (-0.95%)
Aug 7, 2025, 4:02 PM WIB

IDX:HMSP Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
TTMFY 2024FY 2023FY 2022FY 2021FY 20202016 - 2020
Period Ending
Jun '25 Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2016 - 2020
52,149,03653,604,07353,106,36545,616,35641,512,61140,252,223
Upgrade
Revenue Growth (YoY)
-4.52%0.94%16.42%9.89%3.13%-12.24%
Upgrade
Cost of Revenue
32,656,77435,070,28933,775,96828,458,15824,699,26421,480,988
Upgrade
Gross Profit
19,492,26218,533,78419,330,39717,158,19816,813,34718,771,235
Upgrade
Selling, General & Admin
11,498,10410,836,56810,366,3229,405,0158,447,6248,369,079
Upgrade
Operating Expenses
11,498,10410,836,56810,366,3229,405,0158,447,6248,369,079
Upgrade
Operating Income
7,994,1587,697,2168,964,0757,753,1838,365,72310,402,156
Upgrade
Interest Expense
-28,380-27,500-24,732-22,046-30,230-29,470
Upgrade
Interest & Investment Income
550,296720,735740,379463,898483,575765,556
Upgrade
Earnings From Equity Investments
8,5384,9894,9324,5037,9653,539
Upgrade
Other Non Operating Income (Expenses)
-316,068290,177626,55973,521325,13319,685
Upgrade
Pretax Income
8,208,5448,685,61710,311,2138,273,0599,152,16611,161,466
Upgrade
Income Tax Expense
2,751,1062,039,8432,214,4021,949,3152,015,0692,580,088
Upgrade
Net Income
5,457,4386,645,7748,096,8116,323,7447,137,0978,581,378
Upgrade
Net Income to Common
5,457,4386,645,7748,096,8116,323,7447,137,0978,581,378
Upgrade
Net Income Growth
-28.79%-17.92%28.04%-11.40%-16.83%-37.46%
Upgrade
Shares Outstanding (Basic)
116,318116,318116,318116,318116,318116,318
Upgrade
Shares Outstanding (Diluted)
116,318116,318116,318116,318116,318116,318
Upgrade
EPS (Basic)
46.9257.1369.6154.3761.3673.78
Upgrade
EPS (Diluted)
46.9257.1369.6154.3761.3673.78
Upgrade
EPS Growth
-28.79%-17.92%28.04%-11.40%-16.83%-37.46%
Upgrade
Free Cash Flow
-43,8073,337,2814,580,2375,176,5149,890,13611,386,211
Upgrade
Free Cash Flow Per Share
-0.3828.6939.3844.5085.0397.89
Upgrade
Dividend Per Share
56.20056.20069.30054.70063.30072.800
Upgrade
Dividend Growth
-18.90%-18.90%26.69%-13.59%-13.05%-39.23%
Upgrade
Gross Margin
37.38%34.58%36.40%37.61%40.50%46.63%
Upgrade
Operating Margin
15.33%14.36%16.88%17.00%20.15%25.84%
Upgrade
Profit Margin
10.46%12.40%15.25%13.86%17.19%21.32%
Upgrade
Free Cash Flow Margin
-0.08%6.23%8.63%11.35%23.82%28.29%
Upgrade
EBITDA
8,915,2508,669,2439,867,0188,666,9859,357,24211,509,070
Upgrade
EBITDA Margin
17.10%16.17%18.58%19.00%22.54%28.59%
Upgrade
D&A For EBITDA
921,092972,027902,943913,802991,5191,106,914
Upgrade
EBIT
7,994,1587,697,2168,964,0757,753,1838,365,72310,402,156
Upgrade
EBIT Margin
15.33%14.36%16.88%17.00%20.15%25.84%
Upgrade
Effective Tax Rate
33.52%23.48%21.48%23.56%22.02%23.12%
Upgrade
Advertising Expenses
-2,996,8442,548,1982,296,9232,269,7822,353,792
Upgrade
Updated Oct 29, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.