I

Intanwijaya Internasional Tbk PT
IDX:INCI

Watchlist Manager
Intanwijaya Internasional Tbk PT
IDX:INCI
Watchlist
Price: 585 IDR -0.85%
Market Cap: 121.5B IDR
Have any thoughts about
Intanwijaya Internasional Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

368.6B
+0.9%
Revenue
Growth Rates:
1 Year
-4%
3 Years
-13%
5 Years
-5%
7 Years
+72%
10 Years
+282%
25.3B
+10%
Operating Income
Growth Rates:
1 Year
+99%
3 Years
+88%
5 Years
+62%
7 Years
+58%
10 Years
-
26.7B
+27%
Net Income
Growth Rates:
1 Year
+145%
3 Years
+101%
5 Years
+121%
7 Years
+117%
10 Years
+240%

Earnings Waterfall
Intanwijaya Internasional Tbk PT

Revenue
368.6B IDR
Cost of Revenue
-286.8B IDR
Gross Profit
81.8B IDR
Operating Expenses
-56.5B IDR
Operating Income
25.3B IDR
Other Expenses
1.4B IDR
Net Income
26.7B IDR

Income Statement
Intanwijaya Internasional Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Mar-2014 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 Sep-2022 Dec-2022 Mar-2023 Jun-2023 Sep-2023 Dec-2023 Mar-2024 Jun-2024
Revenue
Revenue
84 541
N/A
96 535
+14%
104 714
+8%
110 023
+5%
119 040
+8%
123 701
+4%
130 681
+6%
136 668
+5%
139 592
+2%
148 198
+6%
156 491
+6%
176 068
+13%
200 283
+14%
213 767
+7%
243 194
+14%
269 707
+11%
290 107
+8%
309 144
+7%
343 139
+11%
367 962
+7%
380 096
+3%
386 774
+2%
386 832
+0%
381 434
-1%
389 689
+2%
391 882
+1%
385 890
-2%
394 018
+2%
396 736
+1%
425 974
+7%
473 845
+11%
520 717
+10%
554 491
+6%
413 738
-25%
478 207
+16%
298 686
-38%
382 397
+28%
363 204
-5%
378 122
+4%
365 151
-3%
368 593
+1%
Gross Profit
Cost of Revenue
(66 905)
(77 995)
(83 445)
(86 309)
(90 545)
(91 566)
(99 524)
(103 276)
(104 865)
(110 896)
(115 040)
(133 772)
(154 941)
(167 330)
(190 247)
(209 450)
(225 624)
(244 046)
(275 313)
(300 962)
(317 077)
(323 559)
(325 036)
(317 303)
(315 027)
(309 537)
(295 604)
(302 924)
(315 734)
(355 641)
(410 849)
(452 391)
(474 408)
(341 051)
(396 090)
(250 223)
(320 140)
(297 082)
(303 141)
(288 077)
(286 804)
Gross Profit
17 636
N/A
18 540
+5%
21 269
+15%
23 714
+11%
28 495
+20%
32 135
+13%
31 157
-3%
33 392
+7%
34 727
+4%
37 302
+7%
41 452
+11%
42 296
+2%
45 343
+7%
46 437
+2%
52 945
+14%
60 257
+14%
64 480
+7%
65 096
+1%
67 826
+4%
66 999
-1%
63 019
-6%
63 215
+0%
61 796
-2%
64 130
+4%
74 662
+16%
82 346
+10%
90 287
+10%
91 093
+1%
81 002
-11%
70 333
-13%
62 997
-10%
68 326
+8%
80 083
+17%
72 687
-9%
82 117
+13%
48 463
-41%
62 257
+28%
66 122
+6%
74 981
+13%
77 074
+3%
81 789
+6%
Operating Income
Operating Expenses
(22 705)
(24 660)
(21 366)
(16 764)
(8 544)
(11 113)
(7 214)
(14 733)
(22 218)
(26 391)
(34 479)
(29 583)
(28 998)
(30 402)
(33 031)
(38 324)
(41 370)
(42 149)
(43 352)
(47 385)
(44 706)
(47 608)
(48 933)
(46 678)
(48 271)
(47 524)
(49 304)
(54 338)
(54 214)
(56 884)
(60 448)
(55 666)
(58 810)
(44 453)
(56 351)
(37 498)
(49 568)
(46 828)
(53 037)
(54 092)
(56 516)
Selling, General & Administrative
(22 726)
(24 353)
(22 056)
(17 017)
(18 228)
(18 704)
(19 020)
(21 761)
(23 432)
(25 013)
(25 494)
(26 164)
(27 125)
(29 460)
(33 002)
(36 430)
(40 232)
(41 091)
(42 167)
(46 279)
(44 994)
(45 869)
(45 964)
(44 611)
(46 490)
(45 775)
(46 355)
(51 711)
(50 769)
(53 101)
(57 146)
(52 230)
(55 443)
(42 070)
(56 046)
(38 061)
(49 214)
(46 518)
(49 789)
(51 050)
(52 027)
Depreciation & Amortization
(676)
(644)
(616)
(588)
(577)
(633)
(688)
(719)
(800)
(817)
(855)
(934)
(1 007)
(1 131)
(1 252)
(1 310)
(1 349)
(1 313)
(1 263)
(1 188)
(1 141)
(1 135)
(1 116)
(1 144)
(1 419)
(1 696)
(2 799)
(2 335)
(3 153)
(3 494)
(3 009)
(3 602)
(3 532)
(2 503)
(3 235)
(2 362)
(3 144)
(3 133)
(3 121)
(4 300)
(3 660)
Other Operating Expenses
698
337
1 305
841
10 261
8 224
12 494
7 747
2 014
(561)
(8 131)
(2 485)
(867)
189
1 223
(584)
211
256
79
82
1 429
(604)
(1 853)
(923)
(361)
(53)
(150)
(292)
(292)
(289)
(293)
166
166
121
2 930
2 925
2 789
2 824
(128)
1 258
(829)
Operating Income
(5 069)
N/A
(6 121)
-21%
(98)
+98%
6 950
N/A
19 949
+187%
21 022
+5%
23 943
+14%
18 659
-22%
12 509
-33%
10 910
-13%
6 971
-36%
12 713
+82%
16 344
+29%
16 034
-2%
19 914
+24%
21 933
+10%
23 111
+5%
22 948
-1%
24 475
+7%
19 614
-20%
18 313
-7%
15 607
-15%
12 863
-18%
17 452
+36%
26 391
+51%
34 822
+32%
40 982
+18%
36 755
-10%
26 787
-27%
13 450
-50%
2 548
-81%
12 661
+397%
21 274
+68%
28 234
+33%
25 766
-9%
10 965
-57%
12 689
+16%
19 294
+52%
21 944
+14%
22 982
+5%
25 273
+10%
Pre-Tax Income
Interest Income Expense
9 283
12 113
4 703
2 119
1 454
754
772
744
144
759
669
627
574
563
650
784
1 430
3 031
4 305
3 056
526
696
854
1 037
8 988
2 597
4 761
2 053
(3 971)
2 315
(718)
1 845
276
2 400
6 234
1 443
1 728
2 625
1 010
4 396
9 257
Non-Reccuring Items
2 687
2 442
2 442
2 455
0
0
0
0
222
223
223
223
0
90
0
0
0
(90)
0
0
98
98
98
98
0
0
60
60
60
60
0
0
0
0
0
0
0
0
0
0
0
Total Other Income
(109)
(117)
(134)
(165)
(188)
(191)
(197)
(183)
(184)
(205)
(215)
(268)
(319)
(357)
(448)
(640)
(631)
(697)
(658)
(629)
(640)
(563)
(613)
(549)
(577)
(558)
(457)
(475)
(460)
(502)
(604)
(717)
(707)
(554)
(496)
(284)
(284)
(212)
(287)
(208)
(225)
Pre-Tax Income
6 793
N/A
8 318
+22%
6 914
-17%
11 359
+64%
21 217
+87%
21 586
+2%
24 519
+14%
19 221
-22%
12 692
-34%
11 689
-8%
7 650
-35%
13 295
+74%
16 600
+25%
16 330
-2%
20 116
+23%
22 077
+10%
23 910
+8%
25 192
+5%
28 122
+12%
22 040
-22%
18 297
-17%
15 837
-13%
13 202
-17%
18 037
+37%
34 801
+93%
36 861
+6%
45 346
+23%
38 394
-15%
22 417
-42%
15 322
-32%
1 226
-92%
13 789
+1 025%
20 843
+51%
30 080
+44%
31 504
+5%
12 123
-62%
14 133
+17%
21 707
+54%
22 668
+4%
27 170
+20%
34 306
+26%
Net Income
Tax Provision
(435)
(449)
(526)
(331)
(391)
(396)
(430)
(2 260)
(2 366)
(3 426)
(3 995)
(3 306)
(4 225)
(3 993)
(5 028)
(5 523)
(5 904)
(6 254)
(6 894)
(5 365)
(4 414)
(3 759)
(3 056)
(4 225)
(7 798)
(8 138)
(9 792)
(8 322)
(4 804)
(3 265)
(190)
(2 752)
(4 339)
(6 462)
(7 002)
(2 772)
(3 126)
(4 710)
(5 169)
(6 123)
(7 579)
Income from Continuing Operations
6 358
7 870
6 389
11 028
20 826
21 190
24 089
16 961
10 326
8 263
3 655
9 989
12 375
12 337
15 088
16 554
18 007
18 939
21 228
16 676
13 883
12 079
10 146
13 812
27 003
28 723
35 555
30 071
17 613
12 057
1 036
11 037
16 503
23 619
24 502
9 351
11 006
16 997
17 499
21 047
26 726
Income to Minority Interest
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
5
4
2
1
(5)
(6)
(6)
(7)
(6)
(4)
(2)
(1)
2
7
(87)
(90)
(91)
(93)
2
(1)
(4)
Net Income (Common)
6 358
N/A
7 870
+24%
6 389
-19%
11 028
+73%
20 826
+89%
21 190
+2%
24 089
+14%
16 961
-30%
10 326
-39%
8 263
-20%
3 655
-56%
9 989
+173%
12 375
+24%
12 337
0%
15 088
+22%
16 554
+10%
18 007
+9%
18 939
+5%
21 228
+12%
16 676
-21%
13 888
-17%
12 083
-13%
10 148
-16%
13 813
+36%
26 998
+95%
28 717
+6%
35 549
+24%
30 064
-15%
18 873
-37%
13 319
-29%
2 299
-83%
11 036
+380%
16 506
+50%
23 625
+43%
24 415
+3%
9 261
-62%
10 916
+18%
16 904
+55%
17 501
+4%
21 046
+20%
26 722
+27%
EPS (Diluted)
32.6
N/A
39.94
+23%
32.59
-18%
56.23
+73%
106.25
+89%
108.11
+2%
122.9
+14%
86.48
-30%
52.68
-39%
42.14
-20%
18.64
-56%
50.93
+173%
63.13
+24%
62.94
0%
76.97
+22%
84.41
+10%
99.48
+18%
96.62
-3%
108.24
+12%
85.03
-21%
70.81
-17%
61.61
-13%
51.74
-16%
70.43
+36%
137.66
+95%
146.43
+6%
181.26
+24%
144.78
-20%
96.23
-34%
67.91
-29%
11.72
-83%
53.15
+353%
84.16
+58%
120.46
+43%
124.49
+3%
44.59
-64%
52.56
+18%
81.4
+55%
84.28
+4%
100.21
+19%
130.15
+30%

See Also

Summary
INCI intrinsic value, competitors valuation, and company profile.
DCF Valuation
INCI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
INCI stock valuation using valuation multiples.
Wall Street Estimates
INCI 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
INCI 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 198,500+ 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.