PT Summarecon Agung Tbk (IDX:SMRA)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
394.00
+2.00 (0.51%)
Mar 27, 2025, 4:14 PM WIB

PT Summarecon Agung Tbk Income Statement

Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year
FY 2024 FY 2023 FY 2022 FY 2021 FY 2020 2019 - 2015
Period Ending
Dec '24 Dec '23 Dec '22 Dec '21 Dec '20 2019 - 2015
Revenue
10,623,3556,658,7835,719,3965,567,9135,029,984
Upgrade
Revenue Growth (YoY)
59.54%16.43%2.72%10.69%-15.34%
Upgrade
Cost of Revenue
5,179,9953,314,9652,734,4062,989,0842,753,818
Upgrade
Gross Profit
5,443,3603,343,8182,984,9902,578,8292,276,166
Upgrade
Selling, General & Admin
1,627,8561,402,1011,232,566999,569977,836
Upgrade
Other Operating Expenses
83,13230,04544,00621,57922,468
Upgrade
Operating Expenses
1,710,9871,432,1461,276,5721,021,1471,000,305
Upgrade
Operating Income
3,732,3721,911,6721,708,4181,557,6811,275,862
Upgrade
Interest Expense
-1,008,321-728,142-812,842-984,828-1,015,703
Upgrade
Interest & Investment Income
181,265180,737157,233192,298190,339
Upgrade
Earnings From Equity Investments
12,3809,9569,3068,3416,078
Upgrade
Other Non Operating Income (Expenses)
-39,919-28,819-44,258-17,576-16,809
Upgrade
EBT Excluding Unusual Items
2,877,7781,345,4041,017,856755,917439,768
Upgrade
Other Unusual Items
-414,375----
Upgrade
Pretax Income
2,463,4031,345,4041,017,856755,917439,768
Upgrade
Income Tax Expense
621,184287,712246,113206,221193,858
Upgrade
Earnings From Continuing Operations
1,842,2191,057,692771,744549,696245,909
Upgrade
Minority Interest in Earnings
-468,841-291,722-146,366-225,987-66,074
Upgrade
Net Income
1,373,378765,970625,377323,709179,835
Upgrade
Net Income to Common
1,373,378765,970625,377323,709179,835
Upgrade
Net Income Growth
79.30%22.48%93.19%80.00%-65.08%
Upgrade
Shares Outstanding (Basic)
16,50916,50916,50915,54514,427
Upgrade
Shares Outstanding (Diluted)
16,50916,50916,50915,54514,427
Upgrade
Shares Change (YoY)
--6.20%7.75%-
Upgrade
EPS (Basic)
83.1946.4037.8820.8212.47
Upgrade
EPS (Diluted)
83.1946.4037.8820.8212.47
Upgrade
EPS Growth
79.30%22.48%81.91%67.06%-65.08%
Upgrade
Free Cash Flow
429,9791,293,2342,612,9852,408,191-73,468
Upgrade
Free Cash Flow Per Share
26.0578.34158.28154.92-5.09
Upgrade
Dividend Per Share
-9.0007.0006.000-
Upgrade
Dividend Growth
-28.57%16.67%--
Upgrade
Gross Margin
51.24%50.22%52.19%46.32%45.25%
Upgrade
Operating Margin
35.13%28.71%29.87%27.98%25.36%
Upgrade
Profit Margin
12.93%11.50%10.93%5.81%3.57%
Upgrade
Free Cash Flow Margin
4.05%19.42%45.69%43.25%-1.46%
Upgrade
EBITDA
4,065,3642,174,3521,966,0741,821,2971,551,409
Upgrade
EBITDA Margin
38.27%32.65%34.38%32.71%30.84%
Upgrade
D&A For EBITDA
332,991262,679257,657263,616275,548
Upgrade
EBIT
3,732,3721,911,6721,708,4181,557,6811,275,862
Upgrade
EBIT Margin
35.13%28.71%29.87%27.98%25.36%
Upgrade
Effective Tax Rate
25.22%21.39%24.18%27.28%44.08%
Upgrade
Advertising Expenses
315,918273,789189,024137,683170,929
Upgrade
Updated Mar 14, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.