L

Leyand International Tbk PT
IDX:LAPD

Watchlist Manager
Leyand International Tbk PT
IDX:LAPD
Watchlist
Price: 18 IDR -10% Market Closed
Market Cap: 71.4B IDR
Have any thoughts about
Leyand International Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

293B
+10%
Revenue
Growth Rates:
1 Year
+509%
3 Years
+3 009%
5 Years
+253%
7 Years
+107%
10 Years
+66%
-9.3B
-4%
Operating Income
Growth Rates:
1 Year
-360%
3 Years
+86%
5 Years
+98%
7 Years
+88%
10 Years
+78%
-5.9B
-10%
Net Income
Growth Rates:
1 Year
-
3 Years
+91%
5 Years
+97%
7 Years
+90%
10 Years
+88%

Earnings Waterfall
Leyand International Tbk PT

Revenue
293B IDR
Cost of Revenue
-287B IDR
Gross Profit
6B IDR
Operating Expenses
-15.3B IDR
Operating Income
-9.3B IDR
Other Expenses
3.4B IDR
Net Income
-5.9B IDR

Income Statement
Leyand International Tbk PT

Rotate your device to view
Income Statement
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
176 020
N/A
167 429
-5%
164 361
-2%
154 406
-6%
152 490
-1%
158 438
+4%
159 475
+1%
173 634
+9%
174 841
+1%
174 554
0%
171 641
-2%
156 938
-9%
141 349
-10%
121 602
-14%
117 460
-3%
112 166
-5%
113 061
+1%
105 537
-7%
95 813
-9%
90 225
-6%
82 988
-8%
73 754
-11%
48 695
-34%
29 138
-40%
14 989
-49%
14 173
-5%
14 182
+0%
11 300
-20%
9 425
-17%
0
N/A
(9)
N/A
0
N/A
0
N/A
0
N/A
0
N/A
0
N/A
48 134
N/A
173 841
+261%
219 497
+26%
267 048
+22%
293 027
+10%
Gross Profit
Cost of Revenue
(206 982)
(194 180)
(178 984)
(184 293)
(181 400)
(209 010)
(209 900)
(222 936)
(209 945)
(208 157)
(211 625)
(200 682)
(209 366)
(188 301)
(184 997)
(172 445)
(159 570)
(155 738)
(135 636)
(124 570)
(113 233)
(106 067)
(92 258)
(71 417)
(59 367)
(53 134)
(51 228)
(50 560)
(64 897)
(26 628)
(34 548)
(26 628)
(3 078)
0
0
0
(44 911)
(170 614)
(217 330)
(260 710)
(287 023)
Gross Profit
(30 962)
N/A
(26 751)
+14%
(14 623)
+45%
(29 887)
-104%
(28 910)
+3%
(50 573)
-75%
(50 424)
+0%
(49 301)
+2%
(35 103)
+29%
(33 602)
+4%
(39 985)
-19%
(43 745)
-9%
(68 018)
-55%
(66 699)
+2%
(67 537)
-1%
(60 280)
+11%
(46 510)
+23%
(50 201)
-8%
(39 824)
+21%
(34 345)
+14%
(30 245)
+12%
(32 312)
-7%
(43 563)
-35%
(42 278)
+3%
(44 378)
-5%
(38 961)
+12%
(37 047)
+5%
(39 260)
-6%
(55 472)
-41%
(26 628)
+52%
(34 557)
-30%
(26 628)
+23%
(3 078)
+88%
0
N/A
0
N/A
0
N/A
3 222
N/A
3 227
+0%
2 167
-33%
6 338
+192%
6 005
-5%
Operating Income
Operating Expenses
(10 910)
(11 760)
(11 527)
(11 296)
(10 700)
(9 747)
(9 579)
(9 974)
(10 329)
(10 729)
(10 269)
(10 527)
(10 878)
(10 705)
(11 124)
(11 199)
(10 222)
(10 007)
(342 857)
(343 361)
(344 167)
(11 284)
(65 599)
(64 223)
(63 397)
(9 400)
(8 192)
(7 796)
(8 932)
(4 580)
(6 515)
(5 670)
(2 665)
(2 918)
(3 000)
(2 674)
(5 244)
(11 699)
(11 910)
(15 281)
(15 298)
Selling, General & Administrative
(10 820)
(11 720)
(11 488)
(11 257)
(10 661)
(9 706)
(9 536)
(9 922)
(10 272)
(10 667)
(10 203)
(10 465)
(10 816)
(10 643)
(11 063)
(11 138)
(10 160)
(9 945)
(10 404)
(10 907)
(11 713)
(11 223)
(10 998)
(9 627)
(8 808)
(9 362)
(8 154)
(7 758)
(8 875)
(4 546)
(6 471)
(5 636)
(2 659)
(2 918)
(2 999)
(2 672)
(5 144)
(11 695)
(13 824)
(16 551)
(16 409)
Depreciation & Amortization
(91)
(40)
(40)
(40)
(40)
(40)
(43)
(51)
(56)
(62)
(65)
(63)
(64)
(62)
(63)
(63)
(63)
(62)
(63)
(62)
(62)
(61)
(55)
(49)
(43)
(38)
(38)
(38)
(56)
(34)
(44)
(34)
(6)
0
(1)
(2)
(100)
(4)
(100)
(745)
(903)
Other Operating Expenses
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(332 391)
(332 392)
(332 392)
0
(54 546)
(54 546)
(54 546)
0
0
0
0
0
0
0
0
0
0
0
0
0
2 014
2 014
2 014
Operating Income
(41 873)
N/A
(38 511)
+8%
(26 150)
+32%
(41 183)
-57%
(39 610)
+4%
(60 320)
-52%
(60 004)
+1%
(59 276)
+1%
(45 433)
+23%
(44 332)
+2%
(50 252)
-13%
(54 270)
-8%
(78 895)
-45%
(77 404)
+2%
(78 663)
-2%
(71 481)
+9%
(56 732)
+21%
(60 208)
-6%
(382 681)
-536%
(377 706)
+1%
(374 412)
+1%
(43 597)
+88%
(109 163)
-150%
(106 501)
+2%
(107 775)
-1%
(48 361)
+55%
(45 238)
+6%
(47 056)
-4%
(64 403)
-37%
(31 209)
+52%
(41 072)
-32%
(32 298)
+21%
(5 744)
+82%
(2 918)
+49%
(3 000)
-3%
(2 674)
+11%
(2 022)
+24%
(8 472)
-319%
(9 743)
-15%
(8 943)
+8%
(9 294)
-4%
Pre-Tax Income
Interest Income Expense
(25 775)
(23 057)
(28 289)
(26 190)
(31 669)
(24 350)
(16 806)
(12 809)
(2 579)
(9 440)
(11 267)
(11 655)
(13 008)
(9 318)
(9 015)
(8 273)
(7 260)
(6 771)
(7 738)
(7 317)
(6 920)
(6 482)
(4 869)
(4 899)
(5 569)
(4 407)
(5 344)
(4 971)
(5 996)
(4 441)
(5 310)
(5 735)
(3 516)
(14 469)
0
1 389
1 587
(439)
(463)
(2 321)
(3 665)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
(332 392)
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
2 014
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
0
0
(54 273)
0
0
0
0
1 364
1 364
0
(74 525)
(74 525)
(74 525)
(74 525)
0
0
2 333
0
0
0
0
0
Total Other Income
(15 079)
(10 573)
(3 396)
5 563
9 583
2 119
(2 354)
(7 211)
(6 276)
(3 251)
(1 614)
(945)
(1 955)
(5 097)
(8 567)
(15 225)
(18 847)
(8 086)
(3 629)
4 206
9 179
12 758
(10 125)
10 198
5 141
(2 141)
19 526
(1 054)
4 829
1 749
1 612
(4 560)
(7 911)
250 501
236 893
242 244
249 181
2 759
2 487
1 586
2 030
Pre-Tax Income
(82 727)
N/A
(72 141)
+13%
(57 836)
+20%
(61 810)
-7%
(61 697)
+0%
(82 550)
-34%
(79 163)
+4%
(79 296)
0%
(54 287)
+32%
(57 023)
-5%
(63 133)
-11%
(66 870)
-6%
(93 858)
-40%
(91 820)
+2%
(96 244)
-5%
(94 978)
+1%
(82 838)
+13%
(407 457)
-392%
(394 048)
+3%
(380 817)
+3%
(372 153)
+2%
(91 594)
+75%
(124 156)
-36%
(101 202)
+18%
(108 203)
-7%
(54 908)
+49%
(29 693)
+46%
(51 717)
-74%
(65 570)
-27%
(108 426)
-65%
(119 294)
-10%
(117 118)
+2%
(91 695)
+22%
233 114
N/A
233 894
+0%
243 293
+4%
248 746
+2%
(4 138)
N/A
(7 718)
-87%
(9 678)
-25%
(10 929)
-13%
Net Income
Tax Provision
3 753
150
157
156
168
153
153
160
159
131
110
121
112
122
133
114
110
154
163
172
181
0
134
127
124
0
150
81
38
0
(33)
0
6
0
(4)
0
(244)
(18)
(11)
(315)
(155)
Income from Continuing Operations
(78 975)
(71 990)
(57 679)
(61 654)
(61 528)
(82 398)
(79 009)
(79 135)
(54 128)
(56 892)
(63 023)
(66 748)
(93 745)
(91 698)
(96 110)
(94 864)
(82 728)
(407 303)
(393 886)
(380 645)
(371 972)
(91 594)
(124 022)
(101 075)
(108 079)
(54 908)
(29 543)
(51 636)
(65 532)
(108 426)
(119 327)
(117 118)
(91 690)
233 114
233 890
243 293
248 502
(4 155)
(7 729)
(9 993)
(11 083)
Income to Minority Interest
31 326
28 564
22 814
24 361
24 298
32 717
31 378
31 464
21 543
22 545
25 033
26 523
37 292
36 527
38 282
37 783
32 919
162 735
157 354
152 041
148 541
0
2 146
(2 004)
(5 831)
0
0
0
0
0
0
0
0
0
0
0
(161)
2 852
4 632
4 620
5 199
Net Income (Common)
(47 649)
N/A
(43 427)
+9%
(34 864)
+20%
(37 292)
-7%
(37 229)
+0%
(49 681)
-33%
(47 631)
+4%
(47 671)
0%
(32 585)
+32%
(34 347)
-5%
(37 990)
-11%
(40 226)
-6%
(56 454)
-40%
(55 171)
+2%
(57 829)
-5%
(57 081)
+1%
(49 809)
+13%
(244 568)
-391%
(236 531)
+3%
(228 604)
+3%
(223 431)
+2%
(91 594)
+59%
(121 876)
-33%
(103 079)
+15%
(113 910)
-11%
(54 908)
+52%
(29 543)
+46%
(51 636)
-75%
(65 532)
-27%
(108 426)
-65%
(119 327)
-10%
(117 118)
+2%
(91 690)
+22%
233 114
N/A
233 890
+0%
243 293
+4%
248 341
+2%
(1 304)
N/A
(3 097)
-138%
(5 373)
-73%
(5 885)
-10%
EPS (Diluted)
-12
N/A
-10.95
+9%
-8.78
+20%
-9.39
-7%
-9.38
+0%
-12.53
-34%
-12.01
+4%
-12.02
0%
-8.21
+32%
-8.66
-5%
-9.57
-11%
-10.14
-6%
-14.23
-40%
-13.91
+2%
-14.58
-5%
-14.39
+1%
-12.56
+13%
-61.66
-391%
-59.63
+3%
-57.64
+3%
-56.33
+2%
-23.09
+59%
-30.73
-33%
-25.99
+15%
-28.72
-11%
-13.84
+52%
-7.45
+46%
-13.02
-75%
-16.52
-27%
-27.34
-65%
-30.08
-10%
-29.53
+2%
-23.12
+22%
58.77
N/A
58.97
+0%
61.34
+4%
62.61
+2%
-0.33
N/A
-0.78
-136%
-1.35
-73%
-1.48
-10%

See Also

Summary
LAPD intrinsic value, competitors valuation, and company profile.
DCF Valuation
LAPD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LAPD stock valuation using valuation multiples.
Wall Street Estimates
LAPD 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
LAPD 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 211,200+ 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 Wide Economic Moat 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.