PT Mastersystem Infotama Tbk (IDX:MSTI)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
1,435.00
+5.00 (0.35%)
Apr 24, 2025, 3:48 PM WIB

IDX:MSTI Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20
Revenue
5,361,5404,200,9273,510,2623,114,1242,897,471
Revenue Growth (YoY)
27.63%19.68%12.72%7.48%-
Cost of Revenue
4,399,1973,330,7922,740,6512,508,8652,329,332
Gross Profit
962,342870,135769,611605,259568,139
Selling, General & Admin
316,518287,895230,401180,827186,592
Other Operating Expenses
123.56184.92104.43--
Operating Expenses
316,641288,080230,506180,827186,592
Operating Income
645,701582,055539,105424,432381,547
Interest Expense
-9,660-20,254-12,221-12,553-6,282
Interest & Investment Income
19,5456,6503,5265,5346,959
Earnings From Equity Investments
16.7314.711,1543,513196.21
Currency Exchange Gain (Loss)
-2,2231,642-14,8931,85722,251
Other Non Operating Income (Expenses)
31,2266,96296.47-1,086-1,934
EBT Excluding Unusual Items
684,606577,070516,768421,697402,737
Gain (Loss) on Sale of Assets
145.44-267.19405.8840.910.15
Asset Writedown
-19.18-19.14-558.83-966.55-
Pretax Income
684,733576,783516,615420,771402,737
Income Tax Expense
154,358129,058117,67393,84389,927
Net Income
530,374447,726398,942326,928312,810
Net Income to Common
530,374447,726398,942326,928312,810
Net Income Growth
18.46%12.23%22.03%4.51%-
Shares Outstanding (Basic)
3,1392,7462,6682,6682,668
Shares Outstanding (Diluted)
3,1392,7462,6682,6682,668
Shares Change (YoY)
14.29%2.94%---
EPS (Basic)
168.97163.02149.53122.54117.25
EPS (Diluted)
168.97163.02149.53122.54117.25
EPS Growth
3.65%9.02%22.03%4.51%-
Free Cash Flow
874,552213,22292,047228,164331,469
Free Cash Flow Per Share
278.6277.6434.5085.52124.24
Dividend Per Share
-99.840---
Gross Margin
17.95%20.71%21.93%19.44%19.61%
Operating Margin
12.04%13.86%15.36%13.63%13.17%
Profit Margin
9.89%10.66%11.37%10.50%10.80%
Free Cash Flow Margin
16.31%5.08%2.62%7.33%11.44%
EBITDA
701,366641,379589,122463,970418,919
EBITDA Margin
13.08%15.27%16.78%14.90%14.46%
D&A For EBITDA
55,66559,32450,01739,53737,372
EBIT
645,701582,055539,105424,432381,547
EBIT Margin
12.04%13.86%15.36%13.63%13.17%
Effective Tax Rate
22.54%22.38%22.78%22.30%22.33%
Advertising Expenses
2,3112,3682,7431,0571,274
Updated Oct 28, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.