PT Medela Potentia Tbk (IDX:MDLA)
Indonesia · Delayed Price · Currency is IDR 212.00
+4.00 (1.92%)
Aug 12, 2026, 4:12 PM WIB
PT Medela Potentia 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 | 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 |
| 15,644,515 | 14,893,442 | 14,567,515 | 13,092,029 | 11,693,833 | 11,602,268 | |
Revenue Growth | 7.39% | 2.24% | 11.27% | 11.96% | 0.79% | - |
Cost of Revenue | 14,163,690 | 13,462,427 | 13,203,475 | 11,871,308 | 10,597,492 | 10,528,175 |
Gross Profit | 1,480,825 | 1,431,015 | 1,364,040 | 1,220,721 | 1,096,341 | 1,074,093 |
Selling, General & Admin | 1,033,150 | 1,015,797 | 988,377 | 870,923 | 733,152 | 685,433 |
Other Operating Expenses | -76,585 | -82,048 | -90,666 | -57,820 | -42,561 | -34,249 |
Operating Expenses | 956,565 | 933,749 | 897,711 | 813,103 | 690,591 | 651,184 |
Operating Income | 524,260 | 497,266 | 466,329 | 407,618 | 405,750 | 422,909 |
Interest Expense | -8,142 | -12,043 | -16,505 | -10,607 | -12,798 | -11,639 |
Interest & Investment Income | 29,647 | 28,489 | 7,769 | 9,905 | 11,473 | 8,359 |
Currency Exchange Gain (Loss) | - | - | - | -28 | -822 | -396 |
Other Non Operating Income (Expenses) | -479 | -447 | -450 | -624 | -1,076 | -813 |
EBT Excluding Unusual Items | 545,286 | 513,265 | 457,143 | 406,264 | 402,527 | 418,420 |
Gain (Loss) on Sale of Assets | - | - | - | - | 1,342 | 932 |
Other Unusual Items | - | - | - | - | -47 | 6,446 |
Pretax Income | 545,286 | 513,265 | 457,143 | 406,264 | 403,822 | 426,887 |
Income Tax Expense | 121,850 | 115,134 | 113,874 | 103,170 | 92,037 | 95,782 |
Earnings From Continuing Operations | 423,436 | 398,131 | 343,269 | 303,094 | 311,785 | 331,105 |
Minority Interest in Earnings | -8,163 | -5,864 | 1,765 | 2,797 | -2,958 | -178 |
Net Income | 415,273 | 392,267 | 345,034 | 305,891 | 308,827 | 330,927 |
Net Income to Common | 415,273 | 392,267 | 345,034 | 305,891 | 308,827 | 330,927 |
Net Income Growth | 20.36% | 13.69% | 12.80% | -0.95% | -6.68% | - |
Shares Outstanding (Basic) | 14,021 | 13,002 | 9,889 | 9,000 | 8,450 | 6,325 |
Shares Outstanding (Diluted) | 14,021 | 13,002 | 9,889 | 9,000 | 8,450 | 6,325 |
Shares Change | 41.78% | 31.48% | 9.88% | 6.51% | 33.60% | - |
EPS (Basic) | 29.62 | 30.17 | 34.89 | 33.99 | 36.55 | 52.32 |
EPS (Diluted) | 29.62 | 30.17 | 34.89 | 33.99 | 36.55 | 52.32 |
EPS Growth | -15.11% | -13.53% | 2.66% | -7.00% | -30.15% | - |
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 | -4,385 | 303,141 | 150,574 | -241,968 | 245,537 | 429,424 |
Free Cash Flow Per Share | -0.31 | 23.32 | 15.23 | -26.89 | 29.06 | 67.89 |
Dividend Per Share | 12.600 | 12.600 | 9.800 | 11.600 | 6.700 | 32.000 |
Dividend Growth | 28.57% | 28.57% | -15.52% | 73.13% | -79.06% | - |
Gross Margin | 9.46% | 9.61% | 9.36% | 9.32% | 9.38% | 9.26% |
Operating Margin | 3.35% | 3.34% | 3.20% | 3.11% | 3.47% | 3.65% |
Profit Margin | 2.65% | 2.63% | 2.37% | 2.34% | 2.64% | 2.85% |
Free Cash Flow Margin | -0.03% | 2.04% | 1.03% | -1.85% | 2.10% | 3.70% |
EBITDA | 561,916 | 535,566 | 499,266 | 437,254 | 434,194 | 450,546 |
EBITDA Margin | 3.59% | 3.60% | 3.43% | 3.34% | 3.71% | 3.88% |
D&A For EBITDA | 37,656 | 38,300 | 32,937 | 29,636 | 28,444 | 27,637 |
EBIT | 524,260 | 497,266 | 466,329 | 407,618 | 405,750 | 422,909 |
EBIT Margin | 3.35% | 3.34% | 3.20% | 3.11% | 3.47% | 3.65% |
Effective Tax Rate | 22.35% | 22.43% | 24.91% | 25.39% | 22.79% | 22.44% |
Advertising Expenses | - | - | - | 18,227 | 15,040 | 9,636 |