A

Adira Dinamika Multi Finance Tbk PT
IDX:ADMF

Watchlist Manager
Adira Dinamika Multi Finance Tbk PT
IDX:ADMF
Watchlist
Price: 10 600 IDR 0.71% Market Closed
Market Cap: 10.6T IDR
Have any thoughts about
Adira Dinamika Multi Finance Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

9.8T
+3%
Revenue
Growth Rates:
1 Year
+16%
3 Years
+16%
5 Years
-7%
7 Years
+15%
10 Years
+20%
3.5T
-0.4%
Operating Income
Growth Rates:
1 Year
+18%
3 Years
+31%
5 Years
+37%
7 Years
+83%
10 Years
+78%
1.9T
-3%
Net Income
Growth Rates:
1 Year
+7%
3 Years
+110%
5 Years
+0%
7 Years
+72%
10 Years
+27%

Earnings Waterfall
Adira Dinamika Multi Finance Tbk PT

Revenue
9.8T IDR
Operating Expenses
-6.2T IDR
Operating Income
3.5T IDR
Other Expenses
-1.7T IDR
Net Income
1.9T IDR

Income Statement
Adira Dinamika Multi Finance Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Jun-2014 Sep-2014 Dec-2014 Mar-2015 Jun-2015 Sep-2015 Dec-2015 Mar-2016 Jun-2016 Sep-2016 Dec-2016 Mar-2017 Jun-2017 Sep-2017 Dec-2017 Mar-2018 Jun-2018 Sep-2018 Dec-2018 Mar-2019 Jun-2019 Sep-2019 Dec-2019 Mar-2020 Jun-2020 Sep-2020 Dec-2020 Mar-2021 Jun-2021 Sep-2021 Dec-2021 Mar-2022 Jun-2022 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
8 156 551
N/A
8 138 331
0%
8 091 835
-1%
7 888 703
-3%
7 919 454
+0%
7 896 383
0%
7 869 605
0%
7 958 869
+1%
8 044 631
+1%
8 105 826
+1%
8 209 012
+1%
8 343 931
+2%
8 491 548
+2%
8 735 038
+3%
8 950 260
+2%
9 227 083
+3%
9 476 704
+3%
9 704 412
+2%
9 975 369
+3%
10 203 607
+2%
10 436 506
+2%
10 645 772
+2%
11 088 236
+4%
11 250 822
+1%
13 435 358
+19%
12 881 251
-4%
9 232 807
-28%
11 225 718
+22%
8 404 470
-25%
8 207 825
-2%
8 263 849
+1%
8 240 351
0%
8 175 397
-1%
8 156 337
0%
7 991 656
-2%
8 167 378
+2%
8 436 689
+3%
8 772 616
+4%
9 246 451
+5%
9 498 224
+3%
9 751 168
+3%
Gross Profit
Cost of Revenue
(1 968 253)
(2 138 228)
(2 261 879)
(2 313 620)
(2 332 086)
(2 283 607)
(2 197 885)
(2 114 276)
(2 029 973)
(1 976 019)
(1 937 419)
(1 913 789)
(1 880 246)
(1 835 397)
(1 796 061)
(1 765 830)
(1 729 525)
(1 714 810)
(1 737 669)
(1 763 250)
(1 851 733)
(1 936 177)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gross Profit
6 188 298
N/A
6 000 103
-3%
5 829 956
-3%
5 575 083
-4%
5 587 368
+0%
5 612 776
+0%
5 671 720
+1%
5 844 593
+3%
6 014 658
+3%
6 129 807
+2%
6 271 593
+2%
6 430 142
+3%
6 611 302
+3%
6 899 641
+4%
7 154 199
+4%
7 461 253
+4%
7 747 179
+4%
7 989 602
+3%
8 237 700
+3%
8 440 357
+2%
8 584 773
+2%
8 709 595
+1%
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
Operating Income
Operating Expenses
(4 200 079)
(4 450 847)
(4 769 393)
(4 958 865)
(4 980 199)
(4 898 358)
(4 570 952)
(4 660 975)
(4 591 067)
(4 586 287)
(4 555 502)
(4 617 609)
(4 674 003)
(4 772 994)
(5 032 237)
(5 216 622)
(5 437 512)
(5 635 077)
(5 753 131)
(5 929 283)
(5 997 197)
(6 147 394)
(6 231 922)
(7 314 530)
(8 406 363)
(7 733 689)
(5 973 967)
(7 359 993)
(5 690 638)
(5 628 889)
(5 588 456)
(5 599 897)
(5 513 363)
(5 320 633)
(5 251 799)
(5 287 172)
(5 422 074)
(5 632 574)
(5 791 583)
(5 941 112)
(6 206 539)
Selling, General & Administrative
(2 614 389)
(2 648 322)
(2 734 667)
(2 762 709)
(2 785 952)
(2 805 763)
(2 620 215)
(2 597 462)
(2 588 793)
(2 577 005)
(2 762 533)
(2 842 653)
(2 955 981)
(3 033 151)
(3 165 028)
(3 292 552)
(3 435 652)
(3 632 995)
(3 815 730)
(3 927 930)
(4 002 422)
(4 038 704)
(4 084 365)
(4 108 987)
(4 981 232)
(4 900 223)
(3 516 843)
(4 352 751)
(3 338 127)
(3 324 318)
(3 521 083)
(3 642 753)
(3 713 543)
(3 687 157)
(3 726 071)
(3 761 202)
(3 820 456)
(3 831 322)
(3 912 173)
(3 806 223)
(3 874 279)
Depreciation & Amortization
(50 587)
(76 909)
(103 845)
(106 103)
(107 664)
(107 329)
(106 714)
(105 025)
(103 682)
(102 023)
(98 744)
(95 224)
(91 442)
(87 471)
(85 631)
(84 945)
(86 072)
(89 587)
(92 751)
(95 219)
(96 110)
(95 569)
(95 594)
(123 254)
(204 890)
(237 273)
(216 489)
(271 192)
(221 058)
(219 722)
(220 199)
(218 199)
(215 070)
(213 241)
(208 059)
(205 641)
(203 054)
(200 148)
(199 130)
(198 683)
(198 958)
Other Operating Expenses
(1 535 103)
(1 725 616)
(1 930 881)
(2 090 053)
(2 086 583)
(1 985 266)
(1 844 023)
(1 958 488)
(1 898 592)
(1 907 259)
(1 694 225)
(1 679 732)
(1 626 580)
(1 652 372)
(1 781 578)
(1 839 125)
(1 915 788)
(1 912 495)
(1 844 650)
(1 906 134)
(1 898 665)
(2 013 121)
(2 051 963)
(3 082 289)
(3 220 241)
(2 596 193)
(2 240 635)
(2 736 050)
(2 131 453)
(2 084 849)
(1 847 174)
(1 738 945)
(1 584 750)
(1 420 235)
(1 317 669)
(1 320 329)
(1 398 564)
(1 601 104)
(1 680 280)
(1 936 206)
(2 133 302)
Operating Income
1 988 219
N/A
1 549 256
-22%
1 060 563
-32%
616 218
-42%
607 169
-1%
714 418
+18%
1 100 768
+54%
1 183 618
+8%
1 423 591
+20%
1 543 520
+8%
1 716 091
+11%
1 812 533
+6%
1 937 299
+7%
2 126 647
+10%
2 121 962
0%
2 244 631
+6%
2 309 667
+3%
2 354 525
+2%
2 484 569
+6%
2 511 074
+1%
2 587 576
+3%
2 562 201
-1%
4 856 314
+90%
3 936 292
-19%
5 028 995
+28%
5 147 562
+2%
3 258 840
-37%
3 865 725
+19%
2 713 832
-30%
2 578 936
-5%
2 675 393
+4%
2 640 454
-1%
2 662 034
+1%
2 835 704
+7%
2 739 857
-3%
2 880 206
+5%
3 014 615
+5%
3 140 042
+4%
3 454 868
+10%
3 557 112
+3%
3 544 629
0%
Pre-Tax Income
Interest Income Expense
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(1 975 897)
(975 226)
(1 910 198)
(2 359 297)
(1 781 224)
(2 106 772)
(1 446 109)
(1 241 739)
(1 072 647)
(935 167)
(839 913)
(764 775)
(699 094)
(700 284)
(776 123)
(872 934)
(981 134)
(1 070 970)
(1 153 983)
Non-Reccuring Items
0
0
0
0
0
0
(200 213)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
Gain/Loss on Disposition of Assets
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
277
464
7 210
522
221
(4)
(6 704)
9
329
3 907
6 541
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
0
0
0
0
0
0
0
(382)
(382)
(382)
0
0
0
0
0
0
0
0
0
0
0
0
(1 803)
(598)
(2 344)
(2 761)
(1 190)
(2 767)
(1 325)
(1 084)
(852)
11 879
8 294
5 547
(1 039)
(973)
(684)
(721)
(1 065)
(1 354)
(1 945)
Pre-Tax Income
1 988 219
N/A
1 549 256
-22%
1 060 563
-32%
616 218
-42%
607 169
-1%
714 418
+18%
900 555
+26%
1 183 236
+31%
1 423 209
+20%
1 543 138
+8%
1 716 091
+11%
1 812 533
+6%
1 937 299
+7%
2 126 647
+10%
2 121 962
0%
2 244 631
+6%
2 309 667
+3%
2 354 525
+2%
2 484 569
+6%
2 511 351
+1%
2 588 040
+3%
2 569 411
-1%
2 879 136
+12%
2 960 689
+3%
3 116 449
+5%
2 778 800
-11%
1 476 435
-47%
1 756 516
+19%
1 270 306
-28%
1 342 655
+6%
1 601 894
+19%
1 717 166
+7%
1 830 415
+7%
2 076 476
+13%
2 039 724
-2%
2 178 949
+7%
2 237 808
+3%
2 266 387
+1%
2 472 669
+9%
2 484 788
+0%
2 388 701
-4%
Net Income
Tax Provision
(498 324)
(390 853)
(268 398)
(158 815)
(158 628)
(187 173)
(235 719)
(308 885)
(363 726)
(397 767)
(706 740)
(761 057)
(839 084)
(929 368)
(712 812)
(720 270)
(708 236)
(685 269)
(669 306)
(676 722)
(697 587)
(687 702)
(770 445)
(794 193)
(839 543)
(754 099)
(450 862)
(519 837)
(368 293)
(378 016)
(388 578)
(410 385)
(429 416)
(470 400)
(434 169)
(460 930)
(474 968)
(464 120)
(528 622)
(525 664)
(497 913)
Income from Continuing Operations
1 489 895
1 158 403
792 165
457 403
448 541
527 245
664 836
874 351
1 059 483
1 145 371
1 009 351
1 051 476
1 098 215
1 197 279
1 409 150
1 524 361
1 601 431
1 669 256
1 815 263
1 834 629
1 890 453
1 881 709
2 108 691
2 166 496
2 276 906
2 024 701
1 025 573
1 236 679
902 013
964 639
1 213 316
1 306 781
1 400 999
1 606 076
1 605 555
1 718 019
1 762 840
1 802 267
1 944 047
1 959 124
1 890 788
Net Income (Common)
1 489 895
N/A
1 158 403
-22%
792 165
-32%
457 403
-42%
448 541
-2%
527 245
+18%
664 836
+26%
874 351
+32%
1 059 483
+21%
1 145 371
+8%
1 009 351
-12%
1 051 476
+4%
1 098 215
+4%
1 197 279
+9%
1 409 150
+18%
1 524 361
+8%
1 601 431
+5%
1 669 256
+4%
1 815 263
+9%
1 834 629
+1%
1 890 453
+3%
1 881 709
0%
2 108 691
+12%
2 166 496
+3%
2 276 906
+5%
2 024 701
-11%
1 025 573
-49%
1 236 679
+21%
902 013
-27%
964 639
+7%
1 213 316
+26%
1 306 781
+8%
1 400 999
+7%
1 606 076
+15%
1 605 555
0%
1 718 019
+7%
1 762 840
+3%
1 802 267
+2%
1 944 047
+8%
1 959 124
+1%
1 890 788
-3%
EPS (Diluted)
1 489.9
N/A
1 158.41
-22%
792.17
-32%
457.41
-42%
448.54
-2%
527.24
+18%
664.84
+26%
874.35
+32%
1 059.49
+21%
1 145.38
+8%
1 009.35
-12%
1 051.48
+4%
1 098.22
+4%
1 197.28
+9%
1 409.15
+18%
1 524.36
+8%
1 601.43
+5%
1 669.25
+4%
1 815.26
+9%
1 834.63
+1%
1 890.45
+3%
1 881.71
0%
2 108.69
+12%
2 166.5
+3%
2 276.91
+5%
2 023.14
-11%
1 025.57
-49%
1 236.05
+21%
902.01
-27%
964.63
+7%
1 213.32
+26%
1 306.78
+8%
1 401
+7%
1 606.08
+15%
1 605.56
0%
1 718.02
+7%
1 762.84
+3%
1 802.27
+2%
1 944.05
+8%
1 959.12
+1%
1 890.79
-3%

See Also

Summary
ADMF intrinsic value, competitors valuation, and company profile.
DCF Valuation
ADMF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ADMF stock valuation using valuation multiples.
Wall Street Estimates
ADMF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ADMF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
ALPHA SPREAD
Follow us
Join more than 196,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.