GGRM Income Statement - Gudang Garam Tbk PT - Alpha Spread

Gudang Garam Tbk PT
IDX:GGRM

Watchlist Manager
Gudang Garam Tbk PT Logo
Gudang Garam Tbk PT
IDX:GGRM
Watchlist
Price: 16 500 IDR 5.6% Market Closed
Market Cap: 31.7T IDR
Have any thoughts about
Gudang Garam Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

113.1T
-2%
Revenue
Growth Rates:
1 Year
-5%
3 Years
-7%
5 Years
+10%
7 Years
+42%
10 Years
+84%
4.5T
-22%
Operating Income
Growth Rates:
1 Year
-37%
3 Years
-43%
5 Years
-63%
7 Years
-56%
10 Years
-41%
3T
-25%
Net Income
Growth Rates:
1 Year
-42%
3 Years
-52%
5 Years
-65%
7 Years
-57%
10 Years
-39%

Earnings Waterfall
Gudang Garam Tbk PT

Revenue
113.1T IDR
Cost of Revenue
-101.4T IDR
Gross Profit
11.7T IDR
Operating Expenses
-7.2T IDR
Operating Income
4.5T IDR
Other Expenses
-1.5T IDR
Net Income
3T IDR

Income Statement
Gudang Garam 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
61 466 964
N/A
63 609 962
+3%
65 185 850
+2%
65 499 494
+0%
65 744 168
+0%
68 007 909
+3%
70 365 573
+3%
72 374 438
+3%
74 102 298
+2%
75 565 608
+2%
76 274 147
+1%
78 251 200
+3%
79 556 669
+2%
81 585 390
+3%
83 305 925
+2%
85 316 974
+2%
88 365 646
+4%
91 672 162
+4%
95 707 663
+4%
99 923 411
+4%
103 147 505
+3%
107 539 345
+4%
110 523 819
+3%
111 588 184
+1%
111 433 601
0%
112 177 846
+1%
114 477 311
+2%
116 963 508
+2%
121 390 916
+4%
123 154 053
+1%
124 881 266
+1%
124 405 750
0%
125 966 234
+1%
126 729 869
+1%
124 682 692
-2%
125 123 209
+0%
118 861 504
-5%
112 511 806
-5%
118 952 997
+6%
115 486 706
-3%
113 120 502
-2%
Gross Profit
Cost of Revenue
(49 419 181)
(50 961 710)
(51 806 284)
(52 042 639)
(51 968 004)
(53 751 855)
(54 879 962)
(55 955 088)
(57 448 120)
(58 620 834)
(59 657 431)
(61 503 025)
(62 551 642)
(63 887 030)
(65 084 263)
(67 079 826)
(69 582 418)
(72 858 977)
(77 063 336)
(80 772 970)
(83 533 492)
(86 867 961)
(87 740 564)
(88 781 798)
(89 947 354)
(92 147 969)
(97 089 067)
(100 608 250)
(106 262 129)
(108 491 409)
(110 608 655)
(110 910 487)
(113 100 250)
(115 167 058)
(113 587 089)
(112 944 262)
(104 968 701)
(97 687 640)
(104 357 376)
(102 454 725)
(101 389 693)
Gross Profit
12 047 783
N/A
12 648 252
+5%
13 379 566
+6%
13 456 855
+1%
13 776 164
+2%
14 256 054
+3%
15 485 611
+9%
16 419 350
+6%
16 654 178
+1%
16 944 774
+2%
16 616 716
-2%
16 748 175
+1%
17 005 027
+2%
17 698 360
+4%
18 221 662
+3%
18 237 148
+0%
18 783 228
+3%
18 813 185
+0%
18 644 327
-1%
19 150 441
+3%
19 614 013
+2%
20 671 384
+5%
22 783 255
+10%
22 806 386
+0%
21 486 247
-6%
20 029 877
-7%
17 388 244
-13%
16 355 258
-6%
15 128 787
-7%
14 662 644
-3%
14 272 611
-3%
13 495 263
-5%
12 865 984
-5%
11 562 811
-10%
11 095 603
-4%
12 178 947
+10%
13 892 803
+14%
14 824 166
+7%
14 595 621
-2%
13 031 981
-11%
11 730 809
-10%
Operating Income
Operating Expenses
(4 488 174)
(4 604 599)
(4 818 610)
(4 966 721)
(5 380 538)
(5 376 520)
(5 492 807)
(5 878 176)
(6 139 604)
(6 368 999)
(6 496 629)
(6 499 364)
(6 759 524)
(6 809 357)
(6 969 713)
(7 036 531)
(7 109 118)
(7 246 230)
(7 522 317)
(7 412 705)
(7 518 777)
(7 651 807)
(7 689 990)
(7 736 557)
(7 160 090)
(7 381 728)
(7 303 697)
(7 349 482)
(7 235 124)
(6 862 374)
(6 927 564)
(6 876 898)
(7 119 661)
(7 401 190)
(7 177 503)
(7 069 060)
(6 827 163)
(6 847 944)
(7 161 716)
(7 289 831)
(7 249 412)
Selling, General & Administrative
(4 335 132)
(4 381 073)
(4 559 762)
(4 684 222)
(5 075 532)
(5 071 357)
(5 171 309)
(5 520 729)
(5 851 715)
(6 066 534)
(6 138 362)
(6 137 098)
(6 285 772)
(6 414 836)
(6 540 208)
(6 617 388)
(6 690 791)
(6 637 052)
(6 982 604)
(6 901 440)
(7 013 370)
(7 251 549)
(7 368 053)
(7 397 232)
(6 808 495)
(7 059 360)
(6 922 507)
(7 003 429)
(6 902 749)
(6 461 903)
(6 387 458)
(6 276 081)
(6 461 124)
(6 708 672)
(6 462 957)
(6 376 303)
(6 111 624)
(6 116 091)
(6 425 219)
(6 470 613)
(6 533 880)
Depreciation & Amortization
(220 505)
(258 533)
(294 951)
(321 265)
(342 696)
(366 834)
(408 061)
(433 757)
(459 060)
(472 708)
(506 038)
(522 386)
(537 703)
(557 551)
(562 818)
(571 084)
(575 185)
(577 647)
(568 453)
(558 935)
(551 238)
(556 739)
(625 203)
(660 431)
(689 784)
(706 282)
(658 990)
(666 933)
(683 188)
(729 942)
(772 480)
(806 870)
(840 633)
(852 643)
(862 018)
(878 898)
(895 239)
(911 926)
(909 381)
(901 200)
(892 860)
Other Operating Expenses
67 463
35 007
36 103
38 766
37 690
61 671
86 563
76 310
171 171
170 243
147 771
160 120
63 951
163 030
133 313
151 941
156 858
(31 531)
28 740
47 670
45 831
156 481
303 266
321 106
338 189
383 914
277 800
320 880
350 813
329 471
232 374
206 053
182 096
160 125
147 472
186 141
179 700
180 073
172 884
81 982
177 328
Operating Income
7 559 609
N/A
8 043 653
+6%
8 560 956
+6%
8 490 134
-1%
8 395 626
-1%
8 879 534
+6%
9 992 804
+13%
10 541 174
+5%
10 514 574
0%
10 575 775
+1%
10 120 087
-4%
10 248 811
+1%
10 245 503
0%
10 889 003
+6%
11 251 949
+3%
11 200 617
0%
11 674 110
+4%
11 566 955
-1%
11 122 010
-4%
11 737 736
+6%
12 095 236
+3%
13 019 577
+8%
15 093 265
+16%
15 069 829
0%
14 326 157
-5%
12 648 149
-12%
10 084 547
-20%
9 005 776
-11%
7 893 663
-12%
7 800 270
-1%
7 345 047
-6%
6 618 365
-10%
5 746 323
-13%
4 161 621
-28%
3 918 100
-6%
5 109 887
+30%
7 065 640
+38%
7 976 222
+13%
7 433 905
-7%
5 742 150
-23%
4 481 397
-22%
Pre-Tax Income
Interest Income Expense
(950 290)
(1 049 385)
(1 355 111)
(1 482 485)
(1 621 803)
(1 607 115)
(1 357 529)
(1 341 768)
(1 278 628)
(1 284 896)
(1 188 951)
(1 063 294)
(918 541)
(834 502)
(815 437)
(767 264)
(701 186)
(643 819)
(642 768)
(644 295)
(656 720)
(630 529)
(605 529)
(554 032)
(609 301)
(552 215)
(421 414)
(286 547)
(167 862)
(90 204)
(58 201)
(140 439)
(184 174)
(210 419)
(271 579)
(338 229)
(437 165)
(521 709)
(573 089)
(589 359)
(581 429)
Total Other Income
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
0
0
0
0
0
0
0
Pre-Tax Income
6 609 319
N/A
6 994 268
+6%
7 205 845
+3%
7 007 649
-3%
6 773 823
-3%
7 272 419
+7%
8 635 275
+19%
9 199 406
+7%
9 235 946
+0%
9 290 879
+1%
8 931 136
-4%
9 185 517
+3%
9 326 962
+2%
10 054 501
+8%
10 436 512
+4%
10 433 353
0%
10 972 924
+5%
10 923 136
0%
10 479 242
-4%
11 093 441
+6%
11 438 516
+3%
12 389 048
+8%
14 487 736
+17%
14 515 797
+0%
13 716 856
-6%
12 095 934
-12%
9 663 133
-20%
8 719 229
-10%
7 725 801
-11%
7 710 066
0%
7 286 846
-5%
6 477 926
-11%
5 562 149
-14%
3 951 202
-29%
3 646 521
-8%
4 771 658
+31%
6 628 475
+39%
7 454 513
+12%
6 860 816
-8%
5 152 791
-25%
3 899 968
-24%
Net Income
Tax Provision
(1 722 173)
(1 820 129)
(1 810 552)
(1 760 777)
(1 704 400)
(1 830 561)
(2 182 441)
(2 330 566)
(2 320 180)
(2 354 441)
(2 258 454)
(2 325 226)
(2 401 154)
(2 560 122)
(2 681 165)
(2 675 441)
(2 786 748)
(2 824 814)
(2 686 174)
(2 837 736)
(2 920 415)
(3 115 137)
(3 607 032)
(3 543 816)
(3 296 345)
(2 811 268)
(2 015 404)
(1 771 567)
(1 545 379)
(1 532 071)
(1 681 525)
(1 499 328)
(1 311 260)
(982 869)
(866 779)
(1 105 333)
(1 516 661)
(1 715 187)
(1 536 300)
(1 196 186)
(938 154)
Income from Continuing Operations
4 887 146
5 174 139
5 395 293
5 246 872
5 069 423
5 441 858
6 452 834
6 868 840
6 915 766
6 936 438
6 672 682
6 860 291
6 925 808
7 494 379
7 755 347
7 757 912
8 186 176
8 098 322
7 793 068
8 255 705
8 518 101
9 273 911
10 880 704
10 971 981
10 420 511
9 284 666
7 647 729
6 947 662
6 180 422
6 177 995
5 605 321
4 978 598
4 250 889
2 968 333
2 779 742
3 666 325
5 111 814
5 739 326
5 324 516
3 956 605
2 961 814
Income to Minority Interest
(47 710)
(38 601)
(26 725)
(13 585)
(11 429)
(9 178)
(17 180)
(21 785)
(13 216)
(6 348)
4 401
13 081
6 620
(738)
(1 699)
(1 859)
(2 390)
(1 445)
(1 246)
(614)
17
(3)
(3)
(4)
(4)
(3)
(4)
(4)
(5)
(6)
(6)
(6)
(6)
(4)
(3)
(3)
(2)
(3)
(2)
(2)
(2)
Net Income (Common)
4 839 436
N/A
5 135 538
+6%
5 368 568
+5%
5 233 287
-3%
5 057 994
-3%
5 432 680
+7%
6 435 654
+18%
6 847 055
+6%
6 902 550
+1%
6 930 090
+0%
6 677 083
-4%
6 873 372
+3%
6 932 428
+1%
7 493 641
+8%
7 753 648
+3%
7 756 053
+0%
8 183 786
+6%
8 096 877
-1%
7 791 822
-4%
8 255 091
+6%
8 518 118
+3%
9 273 908
+9%
10 880 701
+17%
10 971 977
+1%
10 420 507
-5%
9 284 663
-11%
7 647 725
-18%
6 947 658
-9%
6 180 417
-11%
6 177 989
0%
5 605 315
-9%
4 978 592
-11%
4 250 883
-15%
2 968 329
-30%
2 779 739
-6%
3 666 322
+32%
5 111 812
+39%
5 739 323
+12%
5 324 514
-7%
3 956 603
-26%
2 961 812
-25%
EPS (Diluted)
2 515.29
N/A
2 669.19
+6%
2 790.19
+5%
2 720
-3%
2 628.89
-3%
2 823.63
+7%
3 344.78
+18%
3 558.76
+6%
3 587.6
+1%
3 601.91
+0%
3 470.26
-4%
3 572.43
+3%
3 603.13
+1%
3 894.82
+8%
4 029.78
+3%
4 031.21
+0%
4 253.52
+6%
4 208.18
-1%
4 049.62
-4%
4 290.39
+6%
4 427.09
+3%
4 819.9
+9%
5 654.99
+17%
5 702.43
+1%
5 415.82
-5%
4 825.49
-11%
3 974.73
-18%
3 610.88
-9%
3 212.13
-11%
3 210.87
0%
2 913.23
-9%
2 587.51
-11%
2 209.3
-15%
1 542.72
-30%
1 444.7
-6%
1 905.49
+32%
2 656.75
+39%
2 982.88
+12%
2 767.29
-7%
2 056.35
-26%
1 539.33
-25%

See Also

Summary
GGRM intrinsic value, competitors valuation, and company profile.
DCF Valuation
GGRM stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GGRM stock valuation using valuation multiples.
Wall Street Estimates
GGRM 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
GGRM 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 181,200+ 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.