PT Merck Tbk (IDX:MERK)
Indonesia · Delayed Price · Currency is IDR 3,610.00
0.00 (0.00%)
Oct 30, 2026, 4:03 PM WIB
PT Merck 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 | Sep '26 Sep 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 |
| 1,375,670 | 1,200,667 | 1,036,748 | 961,434 | 1,124,600 | 1,064,395 | |
Revenue Growth | 25.39% | 15.81% | 7.83% | -14.51% | 5.66% | 62.29% |
Cost of Revenue | 790,414 | 629,365 | 634,081 | 560,962 | 697,008 | 665,711 |
Gross Profit | 585,256 | 571,302 | 402,666 | 400,472 | 427,592 | 398,684 |
Selling, General & Admin | 227,581 | 222,491 | 203,894 | 200,988 | 190,288 | 208,265 |
Other Operating Expenses | 29,835 | 27,456 | 4,864 | -153.4 | 287.32 | -1,028 |
Operating Expenses | 257,415 | 249,946 | 208,758 | 200,835 | 190,575 | 207,237 |
Operating Income | 327,840 | 321,355 | 193,909 | 199,638 | 237,017 | 191,446 |
Interest Expense | -2,289 | -1,748 | -4,536 | -4,041 | -3,396 | -2,636 |
Interest & Investment Income | 8,739 | 8,739 | 6,636 | 7,445 | 2,100 | 1,609 |
Currency Exchange Gain (Loss) | 695.84 | -1,027 | -1,104 | 91.67 | 2,903 | 79.39 |
EBT Excluding Unusual Items | 347,089 | 327,319 | 194,905 | 203,133 | 238,624 | 190,499 |
Gain (Loss) on Sale of Assets | 357.43 | 19 | 159.29 | - | -845.38 | 0.73 |
Pretax Income | 347,446 | 327,338 | 195,065 | 203,133 | 237,778 | 190,500 |
Income Tax Expense | 108,929 | 83,442 | 41,601 | 24,893 | 57,941 | 58,839 |
Earnings From Continuing Operations | 238,517 | 243,896 | 153,463 | 178,240 | 179,838 | 131,661 |
Net Income | 238,517 | 243,896 | 153,463 | 178,240 | 179,838 | 131,661 |
Net Income to Common | 238,517 | 243,896 | 153,463 | 178,240 | 179,838 | 131,661 |
Net Income Growth | 33.62% | 58.93% | -13.90% | -0.89% | 36.59% | 83.11% |
Shares Outstanding (Basic) | 448 | 448 | 448 | 448 | 448 | 448 |
Shares Outstanding (Diluted) | 448 | 448 | 448 | 448 | 448 | 448 |
Shares Change | 0.03% | - | - | - | - | - |
EPS (Basic) | 532.43 | 544.41 | 342.55 | 397.86 | 401.42 | 293.89 |
EPS (Diluted) | 532.43 | 544.41 | 342.55 | 397.86 | 401.42 | 293.89 |
EPS Growth | 33.58% | 58.93% | -13.90% | -0.89% | 36.59% | 83.11% |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Sep '26 Sep 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 | 496,700 | 360,898 | 39,360 | 184,691 | 90,285 | 126,843 |
Free Cash Flow Per Share | 1108.76 | 805.58 | 87.86 | 412.26 | 201.53 | 283.13 |
Dividend Per Share | 275.000 | 275.000 | 170.000 | 320.000 | 320.000 | 240.000 |
Dividend Growth | 61.77% | 61.77% | -46.88% | 0% | 33.33% | 96.72% |
Gross Margin | 42.54% | 47.58% | 38.84% | 41.65% | 38.02% | 37.46% |
Operating Margin | 23.83% | 26.77% | 18.70% | 20.77% | 21.08% | 17.99% |
Profit Margin | 17.34% | 20.31% | 14.80% | 18.54% | 15.99% | 12.37% |
Free Cash Flow Margin | 36.11% | 30.06% | 3.80% | 19.21% | 8.03% | 11.92% |
EBITDA | 353,727 | 346,965 | 218,503 | 224,246 | 260,913 | 213,815 |
EBITDA Margin | 25.71% | 28.90% | 21.08% | 23.32% | 23.20% | 20.09% |
D&A For EBITDA | 25,887 | 25,609 | 24,594 | 24,608 | 23,896 | 22,368 |
EBIT | 327,840 | 321,355 | 193,909 | 199,638 | 237,017 | 191,446 |
EBIT Margin | 23.83% | 26.77% | 18.70% | 20.77% | 21.08% | 17.99% |
Effective Tax Rate | 31.35% | 25.49% | 21.33% | 12.26% | 24.37% | 30.89% |