PT Multi Bintang Indonesia Tbk (IDX:MLBI)
Indonesia · Delayed Price · Currency is IDR 7,050.00
+100.00 (1.44%)
Aug 12, 2026, 4:00 PM WIB
IDX:MLBI 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 |
| 3,790,443 | 3,542,528 | 3,383,969 | 3,322,282 | 3,114,907 | 2,473,681 | |
Revenue Growth | 9.33% | 4.69% | 1.86% | 6.66% | 25.92% | 24.62% |
Cost of Revenue | 1,331,721 | 1,283,739 | 1,288,566 | 1,302,154 | 1,191,216 | 1,111,984 |
Gross Profit | 2,458,722 | 2,258,789 | 2,095,403 | 2,020,128 | 1,923,691 | 1,361,697 |
Selling, General & Admin | 795,717 | 717,062 | 631,562 | 610,788 | 659,402 | 488,998 |
Other Operating Expenses | -3,234 | -3,608 | -4,106 | -638 | -23 | 2,844 |
Operating Expenses | 800,178 | 721,149 | 650,178 | 608,832 | 666,769 | 465,451 |
Operating Income | 1,658,544 | 1,537,640 | 1,445,225 | 1,411,296 | 1,256,922 | 896,246 |
Interest Expense | -7,992 | -10,453 | -28,180 | -26,838 | -21,931 | -20,914 |
Interest & Investment Income | 22,327 | 27,651 | 36,739 | 15,963 | 11,062 | 12,864 |
Currency Exchange Gain (Loss) | -6,774 | -3,531 | -5,860 | -2,701 | 434 | -10,415 |
Pretax Income | 1,666,105 | 1,551,307 | 1,447,924 | 1,397,720 | 1,246,487 | 877,781 |
Income Tax Expense | 379,155 | 367,792 | 305,678 | 331,253 | 321,581 | 211,931 |
Earnings From Continuing Operations | 1,286,950 | 1,183,515 | 1,142,246 | 1,066,467 | 924,906 | 665,850 |
Minority Interest in Earnings | -238 | -171 | -298 | -289 | -139 | -168 |
Net Income | 1,286,712 | 1,183,344 | 1,141,948 | 1,066,178 | 924,767 | 665,682 |
Net Income to Common | 1,286,712 | 1,183,344 | 1,141,948 | 1,066,178 | 924,767 | 665,682 |
Net Income Growth | 14.52% | 3.62% | 7.11% | 15.29% | 38.92% | 133.03% |
Shares Outstanding (Basic) | 2,107 | 2,107 | 2,107 | 2,107 | 2,107 | 2,107 |
Shares Outstanding (Diluted) | 2,107 | 2,107 | 2,107 | 2,107 | 2,107 | 2,107 |
Shares Change | - | - | - | - | - | - |
EPS (Basic) | 610.68 | 561.63 | 541.98 | 506.02 | 438.90 | 315.94 |
EPS (Diluted) | 610.68 | 561.63 | 541.98 | 506.02 | 438.90 | 315.94 |
EPS Growth | 14.52% | 3.62% | 7.11% | 15.29% | 38.92% | 133.03% |
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 | 1,205,096 | 1,204,080 | 1,640,554 | 766,978 | 1,171,323 | 915,639 |
Free Cash Flow Per Share | 571.95 | 571.47 | 778.62 | 364.01 | 555.92 | 434.57 |
Dividend Per Share | 371.000 | 561.000 | 542.000 | 506.000 | 288.000 | 408.450 |
Dividend Growth | -31.55% | 3.51% | 7.12% | 75.69% | -29.49% | -14.01% |
Gross Margin | 64.87% | 63.76% | 61.92% | 60.80% | 61.76% | 55.05% |
Operating Margin | 43.76% | 43.41% | 42.71% | 42.48% | 40.35% | 36.23% |
Profit Margin | 33.95% | 33.40% | 33.75% | 32.09% | 29.69% | 26.91% |
Free Cash Flow Margin | 31.79% | 33.99% | 48.48% | 23.09% | 37.60% | 37.02% |
EBITDA | 2,074,483 | 1,821,394 | 1,733,478 | 1,692,621 | 1,488,016 | 1,221,604 |
EBITDA Margin | 54.73% | 51.41% | 51.23% | 50.95% | 47.77% | 49.38% |
D&A For EBITDA | 415,939 | 283,754 | 288,253 | 281,325 | 231,094 | 325,358 |
EBIT | 1,658,544 | 1,537,640 | 1,445,225 | 1,411,296 | 1,256,922 | 896,246 |
EBIT Margin | 43.76% | 43.41% | 42.71% | 42.48% | 40.35% | 36.23% |
Effective Tax Rate | 22.76% | 23.71% | 21.11% | 23.70% | 25.80% | 24.14% |
Advertising Expenses | - | 232,312 | 231,013 | 229,742 | 308,804 | 177,378 |