PT Tower Bersama Infrastructure Tbk (IDX:TBIG)
Indonesia
· Delayed Price · Currency is IDR 1,970.00
-20.00 (-1.01%)
Apr 24, 2025, 4:00 PM WIB
IDX:TBIG Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 6,867,399 | 6,640,645 | 6,524,369 | 6,179,584 | 5,327,689 | Upgrade
|
| Revenue Growth (YoY) | 3.42% | 1.78% | 5.58% | 15.99% | 13.38% | Upgrade
|
| Cost of Revenue | 1,941,212 | 1,902,397 | 1,783,325 | 1,472,780 | 1,093,065 | Upgrade
|
| Gross Profit | 4,926,187 | 4,738,248 | 4,741,044 | 4,706,804 | 4,234,624 | Upgrade
|
| Selling, General & Admin | 483,615 | 430,874 | 385,391 | 336,409 | 352,891 | Upgrade
|
| Other Operating Expenses | 30,485 | 17,603 | 23,326 | 14,770 | 12,736 | Upgrade
|
| Operating Expenses | 594,734 | 494,341 | 473,346 | 407,690 | 409,051 | Upgrade
|
| Operating Income | 4,331,453 | 4,243,907 | 4,267,698 | 4,299,114 | 3,825,573 | Upgrade
|
| Interest Expense | -2,048,237 | -1,825,590 | -1,828,852 | -2,136,045 | -2,134,506 | Upgrade
|
| Interest & Investment Income | 30,993 | 20,289 | 13,785 | 12,156 | 14,869 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | 1,779 | 1,382 | 37,452 | Upgrade
|
| Other Non Operating Income (Expenses) | -196,926 | -68,368 | -64,867 | -13,774 | -108,405 | Upgrade
|
| EBT Excluding Unusual Items | 2,117,283 | 2,370,238 | 2,389,543 | 2,162,833 | 1,634,983 | Upgrade
|
| Asset Writedown | - | - | 15,656 | 57,638 | 30,194 | Upgrade
|
| Pretax Income | 2,117,283 | 2,370,238 | 2,405,199 | 2,220,471 | 1,665,177 | Upgrade
|
| Income Tax Expense | 694,248 | 748,544 | 715,758 | 619,118 | 598,601 | Upgrade
|
| Earnings From Continuing Operations | 1,423,035 | 1,621,694 | 1,689,441 | 1,601,353 | 1,066,576 | Upgrade
|
| Minority Interest in Earnings | -61,411 | -61,387 | -51,862 | -52,378 | -56,951 | Upgrade
|
| Net Income | 1,361,624 | 1,560,307 | 1,637,579 | 1,548,975 | 1,009,625 | Upgrade
|
| Net Income to Common | 1,361,624 | 1,560,307 | 1,637,579 | 1,548,975 | 1,009,625 | Upgrade
|
| Net Income Growth | -12.73% | -4.72% | 5.72% | 53.42% | 23.21% | Upgrade
|
| Shares Outstanding (Basic) | 22,552 | 22,576 | 22,298 | 20,861 | 20,861 | Upgrade
|
| Shares Outstanding (Diluted) | 22,552 | 22,576 | 22,298 | 20,861 | 20,861 | Upgrade
|
| Shares Change (YoY) | -0.11% | 1.24% | 6.89% | - | -0.06% | Upgrade
|
| EPS (Basic) | 60.38 | 69.11 | 73.44 | 74.25 | 48.40 | Upgrade
|
| EPS (Diluted) | 60.38 | 69.11 | 73.44 | 74.25 | 48.40 | Upgrade
|
| EPS Growth | -12.64% | -5.89% | -1.10% | 53.42% | 23.29% | Upgrade
|
| Free Cash Flow | 3,007,171 | 2,231,517 | 1,471,830 | -1,484,245 | 2,431,633 | Upgrade
|
| Free Cash Flow Per Share | 133.35 | 98.85 | 66.01 | -71.15 | 116.56 | Upgrade
|
| Dividend Per Share | - | 55.200 | 35.346 | 36.000 | 32.000 | Upgrade
|
| Dividend Growth | - | 56.17% | -1.82% | 12.50% | 14.29% | Upgrade
|
| Gross Margin | 71.73% | 71.35% | 72.67% | 76.17% | 79.48% | Upgrade
|
| Operating Margin | 63.07% | 63.91% | 65.41% | 69.57% | 71.80% | Upgrade
|
| Profit Margin | 19.83% | 23.50% | 25.10% | 25.07% | 18.95% | Upgrade
|
| Free Cash Flow Margin | 43.79% | 33.60% | 22.56% | -24.02% | 45.64% | Upgrade
|
| EBITDA | 5,405,417 | 5,280,779 | 5,222,923 | 5,027,022 | 4,308,786 | Upgrade
|
| EBITDA Margin | 78.71% | 79.52% | 80.05% | 81.35% | 80.88% | Upgrade
|
| D&A For EBITDA | 1,073,964 | 1,036,872 | 955,225 | 727,908 | 483,213 | Upgrade
|
| EBIT | 4,331,453 | 4,243,907 | 4,267,698 | 4,299,114 | 3,825,573 | Upgrade
|
| EBIT Margin | 63.07% | 63.91% | 65.41% | 69.57% | 71.80% | Upgrade
|
| Effective Tax Rate | 32.79% | 31.58% | 29.76% | 27.88% | 35.95% | Upgrade
|
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.