Indonesian Tobacco Tbk PT
IDX:ITIC
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.
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.
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.
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.
Do you really want to delete this note?
This action cannot be undone.
| 52 Week Range |
252
320
|
| 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.
This alert will be permanently deleted.
Indonesian Tobacco Tbk PT
Income Statement
Earnings Waterfall
Indonesian Tobacco Tbk PT
|
Revenue
|
325.8B
IDR
|
|
Cost of Revenue
|
-252.6B
IDR
|
|
Gross Profit
|
73.3B
IDR
|
|
Operating Expenses
|
-27.4B
IDR
|
|
Operating Income
|
45.9B
IDR
|
|
Other Expenses
|
-20.8B
IDR
|
|
Net Income
|
25B
IDR
|
Income Statement
Indonesian Tobacco Tbk PT
| 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 |
166 565
N/A
|
173 255
+4%
|
188 265
+9%
|
225 338
+20%
|
224 296
0%
|
225 174
+0%
|
230 724
+2%
|
219 741
-5%
|
238 399
+8%
|
252 072
+6%
|
258 541
+3%
|
271 517
+5%
|
279 180
+3%
|
287 779
+3%
|
294 571
+2%
|
292 732
-1%
|
303 928
+4%
|
319 420
+5%
|
324 413
+2%
|
325 844
+0%
|
|
| Gross Profit | |||||||||||||||||||||
| Cost of Revenue |
(122 574)
|
(126 903)
|
(136 218)
|
(160 234)
|
(163 801)
|
(163 090)
|
(169 391)
|
(156 540)
|
(174 603)
|
(186 614)
|
(191 713)
|
(203 145)
|
(207 393)
|
(215 425)
|
(220 319)
|
(223 187)
|
(228 510)
|
(242 598)
|
(251 922)
|
(252 574)
|
|
| Gross Profit |
43 991
N/A
|
46 352
+5%
|
52 048
+12%
|
65 104
+25%
|
60 496
-7%
|
62 084
+3%
|
61 333
-1%
|
63 201
+3%
|
63 796
+1%
|
65 458
+3%
|
66 828
+2%
|
68 372
+2%
|
71 786
+5%
|
72 354
+1%
|
74 252
+3%
|
69 545
-6%
|
75 418
+8%
|
76 823
+2%
|
72 491
-6%
|
73 270
+1%
|
|
| Operating Income | |||||||||||||||||||||
| Operating Expenses |
(15 973)
|
(17 022)
|
(19 335)
|
(19 831)
|
(23 035)
|
(24 033)
|
(24 564)
|
(25 952)
|
(21 681)
|
(21 845)
|
(22 877)
|
(23 278)
|
(25 158)
|
(25 571)
|
(25 903)
|
(25 883)
|
(26 772)
|
(27 286)
|
(27 675)
|
(27 403)
|
|
| Selling, General & Administrative |
(14 666)
|
(15 702)
|
(18 359)
|
(18 498)
|
(21 513)
|
(22 027)
|
(22 063)
|
(22 422)
|
(17 533)
|
(17 476)
|
(18 387)
|
(19 144)
|
(20 993)
|
(21 416)
|
(21 579)
|
(21 446)
|
(22 301)
|
(22 781)
|
(23 129)
|
(22 877)
|
|
| Depreciation & Amortization |
(1 307)
|
(1 320)
|
(977)
|
(1 333)
|
(1 521)
|
(2 006)
|
(2 502)
|
(3 530)
|
(4 147)
|
(4 369)
|
(4 490)
|
(4 134)
|
(4 165)
|
(4 155)
|
(4 324)
|
(4 437)
|
(4 470)
|
(4 506)
|
(4 546)
|
(4 526)
|
|
| Operating Income |
28 019
N/A
|
29 330
+5%
|
32 713
+12%
|
45 272
+38%
|
37 461
-17%
|
38 051
+2%
|
36 768
-3%
|
37 249
+1%
|
42 115
+13%
|
43 613
+4%
|
43 951
+1%
|
45 094
+3%
|
46 628
+3%
|
46 783
+0%
|
48 349
+3%
|
43 663
-10%
|
48 646
+11%
|
49 537
+2%
|
44 816
-10%
|
45 867
+2%
|
|
| Pre-Tax Income | |||||||||||||||||||||
| Interest Income Expense |
(15 334)
|
(15 427)
|
(16 327)
|
(17 143)
|
(18 234)
|
(18 618)
|
(19 234)
|
(19 003)
|
(18 207)
|
(17 309)
|
(16 241)
|
(15 778)
|
(14 950)
|
(14 473)
|
(14 044)
|
(13 120)
|
(12 594)
|
(12 001)
|
(12 120)
|
(12 239)
|
|
| Gain/Loss on Disposition of Assets |
(28)
|
0
|
0
|
(14)
|
18
|
0
|
0
|
0
|
101
|
0
|
0
|
0
|
70
|
0
|
0
|
0
|
0
|
(38)
|
53
|
53
|
|
| Total Other Income |
(15 963)
|
(13 434)
|
(15 665)
|
(15 414)
|
(5 360)
|
(5 144)
|
(1 437)
|
(1 478)
|
920
|
933
|
575
|
300
|
531
|
689
|
883
|
1 226
|
166
|
204
|
228
|
197
|
|
| Pre-Tax Income |
(3 306)
N/A
|
469
N/A
|
721
+54%
|
12 701
+1 662%
|
13 885
+9%
|
14 288
+3%
|
16 098
+13%
|
16 768
+4%
|
24 929
+49%
|
27 237
+9%
|
28 285
+4%
|
29 616
+5%
|
32 280
+9%
|
32 999
+2%
|
35 188
+7%
|
31 768
-10%
|
36 218
+14%
|
37 702
+4%
|
32 977
-13%
|
33 878
+3%
|
|
| Net Income | |||||||||||||||||||||
| Tax Provision |
(3 695)
|
(4 663)
|
(4 216)
|
(6 757)
|
(7 765)
|
(8 006)
|
(8 228)
|
(8 436)
|
(6 560)
|
(7 028)
|
(7 515)
|
(7 702)
|
(8 328)
|
(8 689)
|
(9 185)
|
(8 269)
|
(9 254)
|
(9 423)
|
(8 389)
|
(8 837)
|
|
| Income from Continuing Operations |
(7 000)
|
(4 194)
|
(3 495)
|
5 944
|
6 120
|
6 283
|
7 870
|
8 332
|
18 369
|
20 209
|
20 770
|
21 914
|
23 952
|
24 311
|
26 003
|
23 499
|
26 964
|
28 278
|
24 588
|
25 041
|
|
| Net Income (Common) |
(7 000)
N/A
|
(4 194)
+40%
|
(3 495)
+17%
|
5 944
N/A
|
6 120
+3%
|
6 283
+3%
|
7 870
+25%
|
8 332
+6%
|
18 369
+120%
|
20 209
+10%
|
20 770
+3%
|
21 914
+6%
|
23 952
+9%
|
24 311
+1%
|
26 003
+7%
|
23 499
-10%
|
26 964
+15%
|
28 278
+5%
|
24 588
-13%
|
25 041
+2%
|
|
| EPS (Diluted) |
-8.72
N/A
|
-4.45
+49%
|
-3.71
+17%
|
6.33
N/A
|
6.51
+3%
|
6.68
+3%
|
8.37
+25%
|
8.86
+6%
|
19.53
+120%
|
21.48
+10%
|
22.08
+3%
|
23.3
+6%
|
25.46
+9%
|
25.84
+1%
|
27.64
+7%
|
24.98
-10%
|
28.66
+15%
|
30.06
+5%
|
26.14
-13%
|
26.62
+2%
|
|
You don't have any saved screeners yet
