PT Mastersystem Infotama Tbk (IDX:MSTI)
Indonesia · Delayed Price · Currency is IDR 1,315.00
-5.00 (-0.38%)
Aug 12, 2026, 4:05 PM WIB
IDX:MSTI 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 |
| 5,485,756 | 5,454,702 | 5,361,540 | 4,200,927 | 3,510,262 | 3,114,124 | |
Revenue Growth | -1.69% | 1.74% | 27.63% | 19.68% | 12.72% | 7.48% |
Cost of Revenue | 4,501,715 | 4,472,336 | 4,399,197 | 3,330,792 | 2,740,651 | 2,508,865 |
Gross Profit | 984,041 | 982,366 | 962,342 | 870,135 | 769,611 | 605,259 |
Selling, General & Admin | 315,916 | 318,296 | 316,641 | 287,895 | 230,401 | 180,827 |
Other Operating Expenses | - | - | - | 184.92 | 104.43 | - |
Operating Expenses | 315,916 | 318,296 | 316,641 | 288,080 | 230,506 | 180,827 |
Operating Income | 668,125 | 664,070 | 645,701 | 582,055 | 539,105 | 424,432 |
Interest Expense | -8,924 | -7,629 | -9,660 | -20,254 | -12,221 | -12,553 |
Interest & Investment Income | 29,947 | 29,651 | 19,545 | 6,650 | 3,526 | 5,534 |
Earnings From Equity Investments | -3.43 | -3.43 | 16.73 | 14.71 | 1,154 | 3,513 |
Currency Exchange Gain (Loss) | 7,389 | 1,062 | -2,223 | 1,642 | -14,893 | 1,857 |
Other Non Operating Income (Expenses) | 17,844 | 14,948 | 31,226 | 6,962 | 96.47 | -1,086 |
EBT Excluding Unusual Items | 714,378 | 702,099 | 684,606 | 577,070 | 516,768 | 421,697 |
Gain (Loss) on Sale of Assets | 506.59 | 506.59 | 145.44 | -267.19 | 405.88 | 40.91 |
Asset Writedown | -16.37 | -13.62 | -19.18 | -19.14 | -558.83 | -966.55 |
Pretax Income | 714,868 | 702,592 | 684,733 | 576,783 | 516,615 | 420,771 |
Income Tax Expense | 157,121 | 153,511 | 154,358 | 129,058 | 117,673 | 93,843 |
Net Income | 557,747 | 549,081 | 530,374 | 447,726 | 398,942 | 326,928 |
Net Income to Common | 557,747 | 549,081 | 530,374 | 447,726 | 398,942 | 326,928 |
Net Income Growth | -1.06% | 3.53% | 18.46% | 12.23% | 22.03% | 4.51% |
Shares Outstanding (Basic) | 3,139 | 3,139 | 3,139 | 2,746 | 2,668 | 2,668 |
Shares Outstanding (Diluted) | 3,139 | 3,139 | 3,139 | 2,746 | 2,668 | 2,668 |
Shares Change | 0.01% | 0.02% | 14.29% | 2.94% | - | - |
EPS (Basic) | 177.66 | 174.90 | 168.97 | 163.02 | 149.53 | 122.54 |
EPS (Diluted) | 177.66 | 174.90 | 168.97 | 163.02 | 149.53 | 122.54 |
EPS Growth | -1.07% | 3.51% | 3.65% | 9.02% | 22.03% | 4.51% |
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 | 643,016 | 665,773 | 874,552 | 213,222 | 92,047 | 228,164 |
Free Cash Flow Per Share | 204.82 | 212.07 | 278.62 | 77.64 | 34.50 | 85.52 |
Dividend Per Share | 106.000 | 122.000 | 118.000 | 99.840 | - | - |
Dividend Growth | -20.90% | 3.39% | 18.19% | - | - | - |
Gross Margin | 17.94% | 18.01% | 17.95% | 20.71% | 21.93% | 19.44% |
Operating Margin | 12.18% | 12.17% | 12.04% | 13.86% | 15.36% | 13.63% |
Profit Margin | 10.17% | 10.07% | 9.89% | 10.66% | 11.37% | 10.50% |
Free Cash Flow Margin | 11.72% | 12.21% | 16.31% | 5.08% | 2.62% | 7.33% |
EBITDA | 737,055 | 739,034 | 701,366 | 641,379 | 589,122 | 463,970 |
EBITDA Margin | 13.44% | 13.55% | 13.08% | 15.27% | 16.78% | 14.90% |
D&A For EBITDA | 68,930 | 74,964 | 55,665 | 59,324 | 50,017 | 39,537 |
EBIT | 668,125 | 664,070 | 645,701 | 582,055 | 539,105 | 424,432 |
EBIT Margin | 12.18% | 12.17% | 12.04% | 13.86% | 15.36% | 13.63% |
Effective Tax Rate | 21.98% | 21.85% | 22.54% | 22.38% | 22.78% | 22.30% |
Advertising Expenses | - | 2,799 | 2,311 | 2,368 | 2,743 | 1,057 |