PT Indosat Ooredoo Hutchison Tbk (IDX:ISAT)
Indonesia
· Delayed Price · Currency is IDR 1,730.00
-25.00 (-1.42%)
Feb 21, 2025, 4:12 PM WIB
IDX:ISAT Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 55,886,870 | 51,228,782 | 46,752,319 | 31,388,311 | 27,925,661 | Upgrade
|
| Revenue Growth (YoY) | 9.09% | 9.57% | 48.95% | 12.40% | 6.92% | Upgrade
|
| Cost of Revenue | 24,561,201 | 23,344,848 | 23,328,342 | 12,713,476 | 12,341,128 | Upgrade
|
| Gross Profit | 31,325,669 | 27,883,934 | 23,423,977 | 18,674,835 | 15,584,533 | Upgrade
|
| Selling, General & Admin | 4,173,752 | 3,170,004 | 3,095,138 | 4,066,224 | 3,705,037 | Upgrade
|
| Other Operating Expenses | 765,798 | 765,905 | 765,645 | 449,785 | 433,184 | Upgrade
|
| Operating Expenses | 20,497,998 | 18,557,072 | 17,563,941 | 14,720,032 | 14,149,636 | Upgrade
|
| Operating Income | 10,827,671 | 9,326,862 | 5,860,036 | 3,954,803 | 1,434,897 | Upgrade
|
| Interest Expense | -4,467,003 | -4,718,315 | -4,337,560 | -2,986,558 | -3,032,305 | Upgrade
|
| Interest & Investment Income | 362,972 | 330,998 | 117,626 | 151,967 | 191,254 | Upgrade
|
| Earnings From Equity Investments | -82,073 | -72,007 | 28,140 | 57,397 | 103,348 | Upgrade
|
| Currency Exchange Gain (Loss) | 61,241 | -103,866 | 166,646 | -9,579 | -49,994 | Upgrade
|
| Other Non Operating Income (Expenses) | 40,788 | -164,549 | 213,210 | -246,906 | 625,364 | Upgrade
|
| EBT Excluding Unusual Items | 6,743,596 | 4,599,123 | 2,048,098 | 921,124 | -727,436 | Upgrade
|
| Merger & Restructuring Charges | - | - | -60,758 | - | - | Upgrade
|
| Gain (Loss) on Sale of Investments | - | - | 1,002,817 | - | - | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 1,342,521 | 3,579,388 | 7,136,499 | 141,050 | Upgrade
|
| Asset Writedown | - | - | - | -541,294 | - | Upgrade
|
| Other Unusual Items | -11,071 | -10,061 | -33,756 | -9,355 | -13,155 | Upgrade
|
| Pretax Income | 6,732,525 | 5,931,583 | 6,535,789 | 7,506,974 | -599,541 | Upgrade
|
| Income Tax Expense | 1,460,113 | 1,155,842 | 1,165,586 | 646,853 | 30,619 | Upgrade
|
| Earnings From Continuing Operations | 5,272,412 | 4,775,741 | 5,370,203 | 6,860,121 | -630,160 | Upgrade
|
| Minority Interest in Earnings | -361,584 | -269,349 | -646,788 | -109,248 | -86,559 | Upgrade
|
| Net Income | 4,910,828 | 4,506,392 | 4,723,415 | 6,750,873 | -716,719 | Upgrade
|
| Net Income to Common | 4,910,828 | 4,506,392 | 4,723,415 | 6,750,873 | -716,719 | Upgrade
|
| Net Income Growth | 8.97% | -4.59% | -30.03% | - | - | Upgrade
|
| Shares Outstanding (Basic) | 32,251 | 32,251 | 32,164 | 21,736 | 21,736 | Upgrade
|
| Shares Outstanding (Diluted) | 32,251 | 32,251 | 32,164 | 21,736 | 21,736 | Upgrade
|
| Shares Change (YoY) | 0.00% | 0.27% | 47.98% | - | - | Upgrade
|
| EPS (Basic) | 152.27 | 139.73 | 146.85 | 310.59 | -32.97 | Upgrade
|
| EPS (Diluted) | 152.27 | 139.73 | 146.85 | 310.59 | -32.97 | Upgrade
|
| EPS Growth | 8.97% | -4.85% | -52.72% | - | - | Upgrade
|
| Free Cash Flow | 6,579,661 | 5,920,824 | 5,326,479 | 1,576,673 | 3,696,315 | Upgrade
|
| Free Cash Flow Per Share | 204.02 | 183.59 | 165.60 | 72.54 | 170.06 | Upgrade
|
| Dividend Per Share | - | 67.100 | 63.925 | 292.050 | 207.032 | Upgrade
|
| Dividend Growth | - | 4.97% | -78.11% | 41.06% | - | Upgrade
|
| Gross Margin | 56.05% | 54.43% | 50.10% | 59.50% | 55.81% | Upgrade
|
| Operating Margin | 19.37% | 18.21% | 12.53% | 12.60% | 5.14% | Upgrade
|
| Profit Margin | 8.79% | 8.80% | 10.10% | 21.51% | -2.57% | Upgrade
|
| Free Cash Flow Margin | 11.77% | 11.56% | 11.39% | 5.02% | 13.24% | Upgrade
|
| EBITDA | 20,515,839 | 18,161,203 | 14,487,260 | 11,831,554 | 9,243,133 | Upgrade
|
| EBITDA Margin | 36.71% | 35.45% | 30.99% | 37.69% | 33.10% | Upgrade
|
| D&A For EBITDA | 9,688,168 | 8,834,341 | 8,627,224 | 7,876,751 | 7,808,236 | Upgrade
|
| EBIT | 10,827,671 | 9,326,862 | 5,860,036 | 3,954,803 | 1,434,897 | Upgrade
|
| EBIT Margin | 19.37% | 18.21% | 12.53% | 12.60% | 5.14% | Upgrade
|
| Effective Tax Rate | 21.69% | 19.49% | 17.83% | 8.62% | - | Upgrade
|
| Revenue as Reported | 55,886,870 | 51,228,782 | 46,752,319 | 31,388,311 | 27,925,661 | Upgrade
|
| Advertising Expenses | 395,661 | 499,953 | 411,583 | 300,663 | 335,791 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.