PT Solusi Bangun Indonesia Tbk (IDX:SMCB)
Indonesia · Delayed Price · Currency is IDR 775.00
0.00 (0.00%)
Jan 30, 2025, 4:00 PM WIB
IDX:SMCB Financials Overview
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 | Mar '26 Mar 31, 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 |
Revenue Revenue Growth | 10,826,804 | 10,737,250 | 11,818,978 | 12,371,333 | 12,262,048 | 11,218,181 |
Revenue Growth | -5.97% | -9.15% | -4.46% | 0.89% | 9.30% | 10.98% |
Gross Profit Gross Profit Growth | 2,529,998 | 2,414,618 | 2,553,491 | 2,771,091 | 2,929,452 | 2,846,631 |
Operating Income Operating Income Growth | 1,176,398 | 1,122,564 | 1,227,086 | 1,473,691 | 1,445,977 | 1,532,988 |
Net Income Net Income Growth | 712,407 | 658,742 | 745,090 | 894,645 | 839,276 | 713,344 |
Earnings Per Share EPS Growth | 78.99 | 73.04 | 82.61 | 99.19 | 93.05 | 86.72 |
EPS Growth | -0.89% | -11.59% | -16.72% | 6.60% | 7.30% | 2.08% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 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 |
Cement Cement Growth | 10,057,015 | 9,948,487 | 10,858,779 | 11,373,951 | 11,115,024 | 10,240,038 |
Readymix Concrete and Aggregate Quarry Readymix Concrete and Aggregate Quarry Growth | 928,910 | 985,997 | 1,288,404 | 1,335,176 | 1,280,246 | 952,401 |
Other Construction Services Other Construction Services Growth | 62,058 | 59,209 | 55,156 | 102,016 | 91,620 | 39,872 |
Eliminations Eliminations Growth | -221,179 | -256,443 | -383,361 | -439,810 | -224,842 | -14,130 |
Total Total Growth | 10,826,804 | 10,737,250 | 11,818,978 | 12,371,333 | 12,262,048 | 11,218,181 |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 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 |
Cash & Investments Cash & Investments Growth | 242,183 | 215,220 | 150,342 | 339,455 | 300,762 | 290,567 |
Total Debt Total Debt Growth | 1,734,537 | 1,863,826 | 2,142,663 | 2,916,104 | 2,910,089 | 4,707,874 |
Net Cash (Debt) Net Cash Growth | -1,492,354 | -1,648,606 | -1,992,321 | -2,576,649 | -2,609,327 | -4,417,307 |
Net Cash Growth | - | - | - | - | - | - |
Net Cash Per Share Net Cash Per Share Growth | -165.46 | -182.78 | -220.89 | -285.68 | -289.30 | -537.02 |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 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 |
Operating Cash Flow Operating Cash Flow Growth | 1,241,588 | 1,205,012 | 1,876,799 | 1,208,081 | 2,995,242 | 1,536,576 |
Capital Expenditures CapEx Growth | -357,826 | -370,261 | -730,229 | -761,667 | -869,504 | -485,159 |
Free Cash Flow Free Cash Flow Growth | 883,762 | 834,751 | 1,146,570 | 446,414 | 2,125,738 | 1,051,417 |
Free Cash Flow Growth | -32.85% | -27.20% | 156.84% | -79.00% | 102.18% | 72.28% |
| Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Mar '26 Mar 31, 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 |
Gross Margin | 23.37% | 22.49% | 21.61% | 22.40% | 23.89% | 25.37% |
Operating Margin | 10.87% | 10.46% | 10.38% | 11.91% | 11.79% | 13.66% |
Pretax Margin | 9.41% | 8.75% | 8.60% | 9.95% | 9.54% | 9.69% |
Profit Margin | 6.58% | 6.13% | 6.30% | 7.23% | 6.84% | 6.36% |
FCF Margin | 8.16% | 7.77% | 9.70% | 3.61% | 17.34% | 9.37% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 6, 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 |
Dividend Per Share Dividend Per Share Growth | 29.757 | - | 41.305 | 29.757 | 27.916 | 23.979 |
Dividend Per Share Growth | -11.59% | - | 38.81% | 6.60% | 16.41% | - |
Dividend Yield | 3.84% | - | 6.11% | 2.51% | 2.27% | 1.67% |
| Fiscal Year | Current | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
| Period Ending | Aug '26 Aug 6, 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 |
PE Ratio | 9.81 | 10.61 | 9.08 | 13.56 | 15.31 | 21.37 |
Forward PE | - | 49.42 | 49.42 | 49.42 | 49.42 | 49.42 |
P/FCF Ratio | 7.91 | 8.37 | 5.90 | 27.17 | 6.05 | 14.50 |
PS Ratio | 0.65 | 0.65 | 0.57 | 0.98 | 1.05 | 1.36 |