PT Sarana Menara Nusantara Tbk. (IDX:TOWR)
Indonesia flag Indonesia · Delayed Price · Currency is IDR
505.00
-20.00 (-3.81%)
Mar 27, 2025, 4:10 PM WIB

IDX:TOWR 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
12,735,80011,740,34511,035,6508,635,3467,445,426
Upgrade
Revenue Growth (YoY)
8.48%6.39%27.80%15.98%15.36%
Upgrade
Cost of Revenue
898,600684,486607,770480,354415,240
Upgrade
Gross Profit
11,837,20011,055,85910,427,8808,154,9927,030,186
Upgrade
Selling, General & Admin
1,137,1001,076,296911,324720,668625,266
Upgrade
Other Operating Expenses
-7,79593,762153,881-9,794
Upgrade
Operating Expenses
4,234,8003,927,3593,311,7662,734,3682,259,486
Upgrade
Operating Income
7,602,4007,128,5007,116,1145,420,6244,770,700
Upgrade
Interest Expense
-3,137,700-2,798,684-2,394,167-1,362,909-1,174,437
Upgrade
Interest & Investment Income
67,40025,64929,26530,86641,984
Upgrade
Currency Exchange Gain (Loss)
--14,536-92,8428,880-182,776
Upgrade
Other Non Operating Income (Expenses)
-365,600-59,3432,366-7,365-26,856
Upgrade
EBT Excluding Unusual Items
4,166,5004,281,5864,660,7364,090,0963,428,615
Upgrade
Impairment of Goodwill
--30---
Upgrade
Gain (Loss) on Sale of Investments
-976-50,93351,54922,068
Upgrade
Gain (Loss) on Sale of Assets
--173,608-144,699--
Upgrade
Asset Writedown
----84,504-43,365
Upgrade
Pretax Income
4,166,5004,108,9244,465,1044,057,1413,407,318
Upgrade
Income Tax Expense
831,100805,282968,569609,266553,701
Upgrade
Earnings From Continuing Operations
3,335,4003,303,6423,496,5353,447,8752,853,617
Upgrade
Net Income to Company
3,335,4003,303,6423,496,5353,447,8752,853,617
Upgrade
Minority Interest in Earnings
--50,545-54,510-20,500-17,617
Upgrade
Net Income
3,335,4003,253,0973,442,0253,427,3752,836,000
Upgrade
Net Income to Common
3,335,4003,253,0973,442,0253,427,3752,836,000
Upgrade
Net Income Growth
2.53%-5.49%0.43%20.85%21.09%
Upgrade
Shares Outstanding (Basic)
50,03749,79949,79949,82450,148
Upgrade
Shares Outstanding (Diluted)
50,03749,79949,79949,82450,148
Upgrade
Shares Change (YoY)
0.48%--0.05%-0.65%-0.48%
Upgrade
EPS (Basic)
66.6665.3269.1268.7956.55
Upgrade
EPS (Diluted)
66.6665.0069.0068.7956.55
Upgrade
EPS Growth
2.55%-5.80%0.31%21.64%21.68%
Upgrade
Free Cash Flow
-4,351,5293,391,9314,003,7062,022,062
Upgrade
Free Cash Flow Per Share
-87.3868.1180.3640.32
Upgrade
Dividend Per Share
-24.10024.10024.10028.090
Upgrade
Dividend Growth
----14.20%17.73%
Upgrade
Gross Margin
92.94%94.17%94.49%94.44%94.42%
Upgrade
Operating Margin
59.69%60.72%64.48%62.77%64.08%
Upgrade
Profit Margin
26.19%27.71%31.19%39.69%38.09%
Upgrade
Free Cash Flow Margin
-37.06%30.74%46.36%27.16%
Upgrade
EBITDA
9,252,9108,699,6258,249,1236,293,4195,512,775
Upgrade
EBITDA Margin
72.65%74.10%74.75%72.88%74.04%
Upgrade
D&A For EBITDA
1,650,5101,571,1251,133,009872,795742,075
Upgrade
EBIT
7,602,4007,128,5007,116,1145,420,6244,770,700
Upgrade
EBIT Margin
59.69%60.72%64.48%62.77%64.08%
Upgrade
Effective Tax Rate
19.95%19.60%21.69%15.02%16.25%
Upgrade
Updated Oct 31, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.