Elang Mahkota Teknologi Tbk PT
IDX:EMTK
Elang Mahkota Teknologi Tbk PT
IDX:EMTK
Price:
476
IDR
0.42%
Market Cap:
29.1T
IDR
Add
Note
Why Create Notes?
Capture your thoughts
If you don’t study any companies, you have the same success buying stocks as you do in a poker game if you bet without looking at your cards.
Peter Lynch
Track and Analyze Performance
Utilize notes to systematically review your investment decisions. By reflecting on past outcomes, you can discern effective strategies and identify those that underperformed. This continuous feedback loop enables you to adapt and refine your approach, optimizing for future success.
Continuous Learning and Adaptation
Each note serves as a learning point, offering insights into your decision-making processes. Over time, you'll accumulate a personalized database of knowledge, enhancing your ability to make informed decisions quickly and effectively.
Boost Decision Confidence
With a comprehensive record of your investment history at your fingertips, you can compare current opportunities against past experiences. This not only bolsters your confidence but also ensures that each decision is grounded in a well-documented rationale.
Delete Note
Do you really want to delete this note?
This action cannot be undone.
EMTK Alert
Elang Mahkota Teknologi Tbk PT
476
+2 (+0.42%)
| 52 Week Range |
350
645
|
| Price Target |
|
We'll email you a reminder when the closing price reaches IDR.
Choose the stock you wish to monitor with a price alert.
Delete Alert
This alert will be permanently deleted.
Ask me anything about
Elang Mahkota Teknologi Tbk PT
Income Statement
Earnings Waterfall
Elang Mahkota Teknologi Tbk PT
Elang Mahkota Teknologi Tbk PT
|
Revenue
|
11.2T
IDR
|
|
Cost of Revenue
|
-7.5T
IDR
|
|
Gross Profit
|
3.7T
IDR
|
|
Operating Expenses
|
-3.2T
IDR
|
|
Operating Income
|
519.8B
IDR
|
|
Other Expenses
|
-55.7B
IDR
|
|
Net Income
|
464.1B
IDR
|
Income Statement
Elang Mahkota Teknologi Tbk PT
Elang Mahkota Teknologi Tbk PT
Currency: IDR
| 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 | Sep-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
6 046 583
N/A
|
5 983 939
-1%
|
6 013 907
+1%
|
6 147 448
+2%
|
6 309 627
+3%
|
6 429 109
+2%
|
6 586 249
+2%
|
6 758 148
+3%
|
7 000 597
+4%
|
7 368 822
+5%
|
7 716 895
+5%
|
8 120 244
+5%
|
8 121 238
+0%
|
7 592 963
-7%
|
7 548 340
-1%
|
7 453 747
-1%
|
8 041 196
+8%
|
8 959 711
+11%
|
9 725 168
+9%
|
10 252 521
+5%
|
10 520 575
+3%
|
11 030 045
+5%
|
19 104 989
+73%
|
19 049 519
0%
|
19 470 248
+2%
|
11 936 382
-39%
|
12 458 532
+4%
|
13 079 591
+5%
|
13 093 806
+0%
|
12 840 734
-2%
|
13 089 854
+2%
|
13 491 601
+3%
|
14 281 548
+6%
|
9 856 136
-31%
|
16 026 083
+63%
|
16 178 830
+1%
|
11 252 576
-30%
|
9 241 419
-18%
|
7 847 216
-15%
|
6 829 455
-13%
|
11 195 526
+64%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(3 327 866)
|
(3 210 318)
|
(3 258 205)
|
(3 391 828)
|
(3 470 100)
|
(3 488 179)
|
(3 505 650)
|
(3 641 544)
|
(3 789 073)
|
(4 168 676)
|
(4 515 475)
|
(4 784 706)
|
(5 002 653)
|
(4 755 152)
|
(4 818 994)
|
(5 014 359)
|
(5 426 654)
|
(6 125 121)
|
(6 749 538)
|
(7 360 729)
|
(7 711 950)
|
(8 270 027)
|
(14 208 069)
|
(14 134 168)
|
(14 501 565)
|
(9 043 073)
|
(9 392 301)
|
(9 697 251)
|
(9 477 292)
|
(9 132 383)
|
(9 426 534)
|
(9 875 785)
|
(10 735 097)
|
(6 534 450)
|
(12 811 048)
|
(13 304 104)
|
(8 533 495)
|
(6 378 013)
|
(4 928 245)
|
(3 561 405)
|
(7 479 609)
|
|
| Gross Profit |
2 718 716
N/A
|
2 773 620
+2%
|
2 755 701
-1%
|
2 755 619
0%
|
2 839 525
+3%
|
2 940 930
+4%
|
3 080 599
+5%
|
3 116 604
+1%
|
3 211 525
+3%
|
3 200 146
0%
|
3 201 420
+0%
|
3 335 538
+4%
|
3 118 584
-7%
|
2 837 811
-9%
|
2 729 345
-4%
|
2 439 388
-11%
|
2 614 544
+7%
|
2 834 590
+8%
|
2 975 631
+5%
|
2 891 792
-3%
|
2 808 625
-3%
|
2 760 018
-2%
|
4 896 920
+77%
|
4 915 351
+0%
|
4 968 683
+1%
|
2 893 309
-42%
|
3 066 230
+6%
|
3 382 341
+10%
|
3 616 514
+7%
|
3 708 351
+3%
|
3 663 321
-1%
|
3 615 816
-1%
|
3 546 451
-2%
|
3 321 686
-6%
|
3 215 035
-3%
|
2 874 726
-11%
|
2 719 081
-5%
|
2 863 407
+5%
|
2 918 971
+2%
|
3 268 049
+12%
|
3 715 917
+14%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 207 459)
|
(1 167 723)
|
(1 202 627)
|
(1 254 061)
|
(1 277 767)
|
(1 379 170)
|
(1 447 856)
|
(1 487 859)
|
(1 571 242)
|
(1 825 992)
|
(1 973 134)
|
(2 231 701)
|
(2 419 459)
|
(2 348 655)
|
(2 430 079)
|
(2 394 043)
|
(2 571 721)
|
(2 713 353)
|
(2 992 098)
|
(3 474 141)
|
(3 791 184)
|
(1 857 612)
|
(4 505 794)
|
(3 734 060)
|
(3 048 401)
|
(1 629 158)
|
(1 683 571)
|
(1 887 816)
|
(2 126 652)
|
(2 377 150)
|
(2 563 140)
|
(2 789 608)
|
(2 948 596)
|
(3 043 739)
|
(3 117 373)
|
(3 119 308)
|
(2 973 634)
|
(2 895 580)
|
(2 874 702)
|
(3 082 859)
|
(3 196 087)
|
|
| Selling, General & Administrative |
(905 501)
|
(954 863)
|
(996 086)
|
(1 040 153)
|
(1 035 832)
|
(1 101 425)
|
(1 153 287)
|
(1 199 129)
|
(1 277 480)
|
(1 472 832)
|
(1 602 446)
|
(1 726 567)
|
(1 877 290)
|
(1 898 797)
|
(1 968 295)
|
(2 026 582)
|
(2 197 186)
|
(2 490 568)
|
(2 762 862)
|
(3 259 172)
|
(3 662 661)
|
(1 541 862)
|
(4 002 544)
|
(3 268 939)
|
(2 553 433)
|
(1 359 364)
|
(1 411 383)
|
(1 584 855)
|
(1 796 503)
|
(1 958 427)
|
(2 126 936)
|
(2 341 328)
|
(2 457 462)
|
(2 386 409)
|
(2 462 368)
|
(2 455 079)
|
(2 327 518)
|
(2 470 103)
|
(2 446 913)
|
(2 660 571)
|
(2 738 616)
|
|
| Depreciation & Amortization |
(335 887)
|
(243 447)
|
(244 331)
|
(249 292)
|
(250 553)
|
(264 282)
|
(271 722)
|
(274 845)
|
(275 706)
|
(357 371)
|
(373 417)
|
(497 241)
|
(534 969)
|
(457 039)
|
(474 749)
|
(374 660)
|
(374 213)
|
(452 925)
|
(453 965)
|
(448 449)
|
(411 626)
|
(352 347)
|
(579 360)
|
(550 798)
|
(545 276)
|
(308 631)
|
(318 366)
|
(333 966)
|
(350 447)
|
(400 213)
|
(420 766)
|
(438 359)
|
(446 622)
|
(422 924)
|
(428 298)
|
(430 209)
|
(441 019)
|
(446 847)
|
(450 356)
|
(463 638)
|
(483 968)
|
|
| Other Operating Expenses |
33 929
|
30 586
|
37 790
|
35 385
|
8 619
|
(13 464)
|
(22 847)
|
(13 884)
|
(18 055)
|
4 210
|
2 731
|
(7 892)
|
(7 199)
|
7 180
|
12 966
|
7 200
|
(322)
|
230 140
|
224 728
|
233 479
|
283 103
|
36 598
|
76 110
|
85 677
|
50 307
|
38 836
|
46 178
|
31 004
|
20 298
|
(18 510)
|
(15 437)
|
(9 921)
|
(44 512)
|
(234 406)
|
(226 707)
|
(234 020)
|
(205 096)
|
21 370
|
22 567
|
41 351
|
26 497
|
|
| Operating Income |
1 511 258
N/A
|
1 605 897
+6%
|
1 553 076
-3%
|
1 501 560
-3%
|
1 561 761
+4%
|
1 561 760
0%
|
1 632 744
+5%
|
1 628 745
0%
|
1 640 283
+1%
|
1 374 153
-16%
|
1 228 286
-11%
|
1 103 837
-10%
|
699 125
-37%
|
489 156
-30%
|
299 265
-39%
|
45 344
-85%
|
42 821
-6%
|
121 237
+183%
|
(16 468)
N/A
|
(582 349)
-3 436%
|
(982 559)
-69%
|
902 406
N/A
|
391 127
-57%
|
1 181 291
+202%
|
1 920 281
+63%
|
1 264 151
-34%
|
1 382 659
+9%
|
1 494 525
+8%
|
1 489 862
0%
|
1 331 201
-11%
|
1 100 180
-17%
|
826 208
-25%
|
597 855
-28%
|
277 947
-54%
|
97 662
-65%
|
(244 582)
N/A
|
(254 553)
-4%
|
(32 174)
+87%
|
44 269
N/A
|
185 191
+318%
|
519 830
+181%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
208 532
|
283 794
|
866 731
|
932 525
|
1 352 996
|
841 107
|
129 419
|
(75 608)
|
(523 623)
|
(59 426)
|
132 310
|
352 183
|
318 943
|
378 511
|
387 120
|
267 037
|
223 518
|
(69 928)
|
58 453
|
13 512
|
287 537
|
262 750
|
766 115
|
573 177
|
1 110 301
|
2 444 246
|
2 107 295
|
2 204 726
|
1 213 284
|
(690 424)
|
3 419 836
|
2 111 614
|
5 786 392
|
5 908 226
|
1 514 638
|
2 928 723
|
(294 325)
|
(349 174)
|
310 328
|
431 112
|
281 463
|
|
| Non-Reccuring Items |
(19 991)
|
48 134
|
46 349
|
46 752
|
44 994
|
(8 701)
|
(6 222)
|
(6 658)
|
(4 168)
|
(3 268)
|
(2 533)
|
628
|
(711)
|
336
|
2 461
|
1 643
|
(17 709)
|
(1 989 029)
|
(1 990 642)
|
(2 576 404)
|
(2 572 558)
|
(602 021)
|
(1 203 997)
|
(619 056)
|
(602 089)
|
(5 980)
|
(6 519)
|
(5 909)
|
(8 320)
|
5 796 046
|
5 797 005
|
5 795 973
|
6 054 243
|
15 156
|
15 686
|
16 609
|
(237 491)
|
334 577
|
334 060
|
339 004
|
341 180
|
|
| Total Other Income |
(1)
|
0
|
(3)
|
(3)
|
(3)
|
0
|
(1)
|
1
|
1
|
0
|
1
|
1
|
1
|
0
|
1
|
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
|
|
| Pre-Tax Income |
1 699 798
N/A
|
1 937 825
+14%
|
2 466 153
+27%
|
2 480 834
+1%
|
2 959 748
+19%
|
2 394 166
-19%
|
1 755 940
-27%
|
1 546 480
-12%
|
1 112 493
-28%
|
1 311 459
+18%
|
1 358 064
+4%
|
1 456 649
+7%
|
1 017 358
-30%
|
868 002
-15%
|
688 847
-21%
|
314 024
-54%
|
248 629
-21%
|
(1 937 721)
N/A
|
(1 948 657)
-1%
|
(3 145 242)
-61%
|
(3 267 580)
-4%
|
563 135
N/A
|
(46 755)
N/A
|
1 135 413
N/A
|
2 428 494
+114%
|
3 702 417
+52%
|
3 483 435
-6%
|
3 693 342
+6%
|
2 694 825
-27%
|
6 436 823
+139%
|
10 317 021
+60%
|
8 733 796
-15%
|
12 438 490
+42%
|
6 201 329
-50%
|
1 627 986
-74%
|
2 700 750
+66%
|
(786 370)
N/A
|
(46 771)
+94%
|
688 657
N/A
|
955 307
+39%
|
1 142 472
+20%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(484 989)
|
(466 984)
|
(531 115)
|
(510 104)
|
(659 603)
|
(554 295)
|
(506 179)
|
(508 886)
|
(362 367)
|
(449 377)
|
(429 046)
|
(434 657)
|
(422 352)
|
(420 058)
|
(454 091)
|
(460 295)
|
(482 269)
|
(367 816)
|
(375 296)
|
(213 596)
|
(220 055)
|
(266 569)
|
(579 247)
|
(613 969)
|
(594 604)
|
(345 945)
|
(281 196)
|
(323 531)
|
(325 716)
|
(416 997)
|
(383 072)
|
(389 223)
|
(1 291 145)
|
(750 842)
|
(681 671)
|
(607 231)
|
313 677
|
(199 709)
|
(283 508)
|
(387 618)
|
(430 034)
|
|
| Income from Continuing Operations |
1 214 809
|
1 470 841
|
1 935 039
|
1 970 731
|
2 300 147
|
1 839 870
|
1 249 761
|
1 037 594
|
750 126
|
862 082
|
929 020
|
1 021 994
|
595 007
|
447 944
|
234 756
|
(146 271)
|
(233 640)
|
(2 305 537)
|
(2 323 953)
|
(3 358 838)
|
(3 487 635)
|
296 566
|
(626 002)
|
521 444
|
1 833 891
|
3 356 473
|
3 202 239
|
3 369 811
|
2 369 109
|
6 019 826
|
9 933 949
|
8 344 573
|
11 147 345
|
5 450 487
|
946 315
|
2 093 519
|
(472 693)
|
(246 480)
|
405 149
|
567 689
|
712 439
|
|
| Income to Minority Interest |
(309 706)
|
(395 871)
|
(412 547)
|
(442 467)
|
(494 291)
|
(509 247)
|
(537 277)
|
(542 446)
|
(535 383)
|
(507 764)
|
(486 491)
|
(508 567)
|
(470 915)
|
(404 164)
|
(419 751)
|
(389 679)
|
(330 992)
|
(316 174)
|
(163 811)
|
148 143
|
413 951
|
827 072
|
1 454 148
|
1 261 452
|
1 126 754
|
340 823
|
5 395
|
(72 561)
|
(291 703)
|
(360 665)
|
(304 049)
|
(245 095)
|
(160 115)
|
(18 048)
|
93 887
|
201 411
|
202 830
|
99 210
|
37 960
|
(120 421)
|
(248 303)
|
|
| Net Income (Common) |
911 859
N/A
|
1 092 976
+20%
|
1 535 764
+41%
|
1 530 547
0%
|
1 817 994
+19%
|
1 331 511
-27%
|
712 485
-46%
|
495 149
-31%
|
214 744
-57%
|
354 318
+65%
|
442 529
+25%
|
513 427
+16%
|
124 091
-76%
|
43 780
-65%
|
(184 996)
N/A
|
(535 950)
-190%
|
(564 631)
-5%
|
(2 621 710)
-364%
|
(2 487 763)
+5%
|
(3 210 696)
-29%
|
(3 073 685)
+4%
|
(1 516 034)
+51%
|
(2 560 737)
-69%
|
(1 731 849)
+32%
|
(1 039 459)
+40%
|
2 058 199
N/A
|
2 317 748
+13%
|
2 533 226
+9%
|
1 798 740
-29%
|
5 659 161
+215%
|
9 629 900
+70%
|
8 099 477
-16%
|
10 987 230
+36%
|
5 444 010
-50%
|
1 040 202
-81%
|
2 294 930
+121%
|
(263 363)
N/A
|
(140 770)
+47%
|
449 609
N/A
|
453 768
+1%
|
464 135
+2%
|
|
| EPS (Diluted) |
161.67
N/A
|
193.78
+20%
|
272.29
+41%
|
271.37
0%
|
322.33
+19%
|
23.59
-93%
|
126.32
+435%
|
87.8
-30%
|
38.08
-57%
|
6.28
-84%
|
78.47
+1 150%
|
91.04
+16%
|
22.01
-76%
|
0.78
-96%
|
-32.79
N/A
|
-95.02
-190%
|
-100.1
-5%
|
-46.48
+54%
|
-441.09
-849%
|
-569.27
-29%
|
-54.49
+90%
|
-26.87
+51%
|
-45.38
-69%
|
-31.18
+31%
|
-18.87
+39%
|
37.07
N/A
|
42.06
+13%
|
42.25
+0%
|
29.85
-29%
|
96.06
+222%
|
158.87
+65%
|
132.81
-16%
|
180.11
+36%
|
89.39
-50%
|
17.07
-81%
|
37.65
+121%
|
-4.32
N/A
|
-2.3
+47%
|
7.37
N/A
|
7.46
+1%
|
7.59
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
