Midi Utama Indonesia Tbk PT
IDX:MIDI
Midi Utama Indonesia Tbk PT
IDX:MIDI
Price:
414
IDR
-1.43%
Market Closed
Market Cap:
13.8T
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.
MIDI Alert
Midi Utama Indonesia Tbk PT
414
-6 (-1.43%)
| 52 Week Range |
374
492
|
| 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
Midi Utama Indonesia Tbk PT
Income Statement
Earnings Waterfall
Midi Utama Indonesia Tbk PT
Midi Utama Indonesia Tbk PT
|
Revenue
|
19.1T
IDR
|
|
Cost of Revenue
|
-14.1T
IDR
|
|
Gross Profit
|
5.1T
IDR
|
|
Operating Expenses
|
-4.4T
IDR
|
|
Operating Income
|
667.4B
IDR
|
|
Other Expenses
|
-74.4B
IDR
|
|
Net Income
|
593B
IDR
|
Income Statement
Midi Utama Indonesia Tbk PT
Midi Utama Indonesia 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 |
5 694 164
N/A
|
6 027 859
+6%
|
6 272 282
+4%
|
6 560 485
+5%
|
6 905 337
+5%
|
7 171 904
+4%
|
7 502 317
+5%
|
7 982 671
+6%
|
8 204 792
+3%
|
8 493 119
+4%
|
8 785 475
+3%
|
9 239 466
+5%
|
9 407 662
+2%
|
9 767 592
+4%
|
9 953 361
+2%
|
10 263 840
+3%
|
10 607 303
+3%
|
10 701 575
+1%
|
10 997 457
+3%
|
11 208 109
+2%
|
11 365 546
+1%
|
11 625 313
+2%
|
12 145 251
+4%
|
12 291 318
+1%
|
12 458 276
+1%
|
12 659 705
+2%
|
12 576 717
-1%
|
12 905 968
+3%
|
13 237 339
+3%
|
13 584 036
+3%
|
14 104 789
+4%
|
14 515 242
+3%
|
15 050 035
+4%
|
15 623 654
+4%
|
16 077 918
+3%
|
16 612 972
+3%
|
16 989 734
+2%
|
17 351 152
+2%
|
18 104 634
+4%
|
18 487 407
+2%
|
19 113 517
+3%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(4 446 289)
|
(4 608 398)
|
(4 758 968)
|
(4 960 893)
|
(5 202 915)
|
(5 383 601)
|
(5 616 184)
|
(5 997 314)
|
(6 133 904)
|
(6 316 597)
|
(6 511 107)
|
(6 847 259)
|
(6 982 932)
|
(7 346 291)
|
(7 485 369)
|
(7 735 650)
|
(8 011 699)
|
(8 022 481)
|
(8 269 311)
|
(8 397 536)
|
(8 499 815)
|
(8 716 054)
|
(9 128 485)
|
(9 207 135)
|
(9 330 599)
|
(9 509 097)
|
(9 399 441)
|
(9 665 470)
|
(9 917 141)
|
(10 161 821)
|
(10 547 746)
|
(10 853 558)
|
(11 213 814)
|
(11 670 324)
|
(11 976 360)
|
(12 342 773)
|
(12 613 156)
|
(12 842 562)
|
(13 416 111)
|
(13 626 268)
|
(14 062 951)
|
|
| Gross Profit |
1 247 875
N/A
|
1 419 461
+14%
|
1 513 314
+7%
|
1 599 592
+6%
|
1 702 422
+6%
|
1 788 303
+5%
|
1 886 133
+5%
|
1 985 357
+5%
|
2 070 888
+4%
|
2 176 522
+5%
|
2 274 368
+4%
|
2 392 207
+5%
|
2 424 730
+1%
|
2 421 301
0%
|
2 467 992
+2%
|
2 528 190
+2%
|
2 595 604
+3%
|
2 679 094
+3%
|
2 728 146
+2%
|
2 810 573
+3%
|
2 865 731
+2%
|
2 909 259
+2%
|
3 016 766
+4%
|
3 084 183
+2%
|
3 127 677
+1%
|
3 150 608
+1%
|
3 177 276
+1%
|
3 240 498
+2%
|
3 320 198
+2%
|
3 422 215
+3%
|
3 557 043
+4%
|
3 661 684
+3%
|
3 836 221
+5%
|
3 953 330
+3%
|
4 101 558
+4%
|
4 270 199
+4%
|
4 376 578
+2%
|
4 508 590
+3%
|
4 688 523
+4%
|
4 861 139
+4%
|
5 050 566
+4%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 055 046)
|
(1 149 182)
|
(1 232 550)
|
(1 308 184)
|
(1 389 926)
|
(1 462 331)
|
(1 542 895)
|
(1 621 079)
|
(1 673 902)
|
(1 754 193)
|
(1 840 563)
|
(1 949 149)
|
(2 042 260)
|
(2 090 851)
|
(2 131 312)
|
(2 171 955)
|
(2 215 951)
|
(2 266 061)
|
(2 305 705)
|
(2 335 608)
|
(2 367 653)
|
(2 299 210)
|
(2 365 038)
|
(2 400 574)
|
(2 563 048)
|
(2 780 457)
|
(2 806 963)
|
(2 917 675)
|
(2 888 788)
|
(3 028 702)
|
(3 061 683)
|
(3 138 411)
|
(3 235 393)
|
(3 364 842)
|
(3 475 441)
|
(3 618 606)
|
(3 788 239)
|
(3 949 395)
|
(4 096 614)
|
(4 249 094)
|
(4 383 188)
|
|
| Selling, General & Administrative |
(969 338)
|
(1 048 158)
|
(1 126 044)
|
(1 194 250)
|
(1 265 169)
|
(1 334 613)
|
(1 406 776)
|
(1 482 310)
|
(1 528 896)
|
(1 596 624)
|
(1 673 452)
|
(1 772 259)
|
(1 856 766)
|
(1 907 354)
|
(1 947 602)
|
(1 990 688)
|
(2 045 539)
|
(2 097 514)
|
(2 144 588)
|
(2 182 182)
|
(2 216 424)
|
(2 301 990)
|
(2 324 210)
|
(2 337 472)
|
(2 330 769)
|
(2 289 890)
|
(2 303 039)
|
(2 326 794)
|
(2 362 914)
|
(2 401 889)
|
(2 466 921)
|
(2 543 491)
|
(2 633 257)
|
(2 713 748)
|
(2 835 134)
|
(2 954 687)
|
(3 101 254)
|
(3 244 235)
|
(3 359 159)
|
(3 477 072)
|
(3 576 610)
|
|
| Depreciation & Amortization |
(131 348)
|
(133 300)
|
(140 616)
|
(149 228)
|
(161 597)
|
(172 907)
|
(183 245)
|
(193 276)
|
(204 923)
|
(217 324)
|
(229 240)
|
(242 131)
|
(253 300)
|
(254 491)
|
(260 903)
|
(266 297)
|
(271 340)
|
(283 909)
|
(287 559)
|
(289 838)
|
(292 222)
|
(296 014)
|
(378 960)
|
(464 064)
|
(552 128)
|
(657 979)
|
(676 442)
|
(693 545)
|
(707 422)
|
(722 511)
|
(729 259)
|
(734 693)
|
(742 558)
|
(751 751)
|
(765 087)
|
(786 578)
|
(807 458)
|
(824 700)
|
(857 705)
|
(888 193)
|
(922 840)
|
|
| Other Operating Expenses |
45 640
|
32 276
|
34 110
|
35 294
|
36 840
|
45 189
|
47 126
|
54 507
|
59 917
|
59 755
|
62 129
|
65 241
|
67 806
|
70 994
|
77 193
|
85 030
|
100 928
|
115 362
|
126 442
|
136 412
|
140 991
|
298 794
|
338 132
|
400 962
|
319 849
|
167 412
|
172 518
|
102 664
|
181 548
|
95 698
|
134 497
|
139 773
|
140 422
|
100 657
|
124 782
|
122 661
|
120 475
|
119 540
|
120 250
|
116 171
|
116 262
|
|
| Operating Income |
192 829
N/A
|
270 279
+40%
|
280 764
+4%
|
291 408
+4%
|
312 496
+7%
|
325 972
+4%
|
343 238
+5%
|
364 278
+6%
|
396 986
+9%
|
422 329
+6%
|
433 805
+3%
|
443 058
+2%
|
382 470
-14%
|
330 450
-14%
|
336 680
+2%
|
356 235
+6%
|
379 653
+7%
|
413 033
+9%
|
422 441
+2%
|
474 965
+12%
|
498 078
+5%
|
610 049
+22%
|
651 728
+7%
|
683 609
+5%
|
564 629
-17%
|
370 151
-34%
|
370 313
+0%
|
322 823
-13%
|
431 410
+34%
|
393 513
-9%
|
495 360
+26%
|
523 273
+6%
|
600 828
+15%
|
588 488
-2%
|
626 117
+6%
|
651 593
+4%
|
588 339
-10%
|
559 195
-5%
|
591 909
+6%
|
612 045
+3%
|
667 378
+9%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(87 698)
|
(94 508)
|
(104 209)
|
(115 209)
|
(126 663)
|
(138 994)
|
(149 077)
|
(155 763)
|
(160 518)
|
(167 534)
|
(173 585)
|
(187 038)
|
(198 822)
|
(203 770)
|
(206 456)
|
(203 451)
|
(204 571)
|
(206 092)
|
(206 624)
|
(202 301)
|
(194 219)
|
(185 354)
|
(177 515)
|
(177 777)
|
(181 841)
|
(188 570)
|
(188 987)
|
(182 847)
|
(169 492)
|
(154 895)
|
(147 829)
|
(139 609)
|
(133 989)
|
(131 492)
|
(131 833)
|
(129 727)
|
(116 812)
|
(96 332)
|
(73 634)
|
(54 913)
|
(48 878)
|
|
| Non-Reccuring Items |
(186)
|
(656)
|
(658)
|
66
|
231
|
919
|
770
|
(3)
|
(203)
|
(419)
|
493
|
1 345
|
2 137
|
2 555
|
2 001
|
1 314
|
(609)
|
753
|
807
|
1 440
|
2 754
|
(179 407)
|
(179 327)
|
(180 907)
|
(180 057)
|
(186)
|
(247)
|
1 233
|
506
|
(311)
|
239
|
804
|
1 308
|
11 688
|
11 255
|
10 734
|
10 561
|
3 679
|
3 668
|
2 241
|
1 368
|
|
| Total Other Income |
0
|
0
|
0
|
0
|
0
|
(5 335)
|
(6 742)
|
(7 909)
|
(9 366)
|
(5 879)
|
(5 573)
|
(6 178)
|
(6 025)
|
(5 986)
|
(6 676)
|
(6 565)
|
(6 469)
|
(10 596)
|
(11 284)
|
(11 475)
|
(11 877)
|
25 185
|
(6 732)
|
(59 853)
|
36 455
|
79 629
|
84 155
|
154 500
|
74 185
|
82 961
|
33 252
|
21 067
|
274
|
26 337
|
22 124
|
43 602
|
111 899
|
169 398
|
163 508
|
150 970
|
99 549
|
|
| Pre-Tax Income |
104 945
N/A
|
175 115
+67%
|
175 897
+0%
|
176 265
+0%
|
186 064
+6%
|
182 562
-2%
|
188 189
+3%
|
200 603
+7%
|
226 899
+13%
|
248 497
+10%
|
255 140
+3%
|
251 187
-2%
|
179 760
-28%
|
123 249
-31%
|
125 549
+2%
|
147 533
+18%
|
168 004
+14%
|
197 098
+17%
|
205 340
+4%
|
262 629
+28%
|
294 736
+12%
|
270 473
-8%
|
288 154
+7%
|
265 072
-8%
|
239 186
-10%
|
261 024
+9%
|
265 234
+2%
|
295 709
+11%
|
336 609
+14%
|
321 268
-5%
|
381 022
+19%
|
405 535
+6%
|
468 421
+16%
|
495 021
+6%
|
527 663
+7%
|
576 202
+9%
|
593 987
+3%
|
635 940
+7%
|
685 451
+8%
|
710 343
+4%
|
719 417
+1%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(18 826)
|
(36 491)
|
(35 564)
|
(34 167)
|
(45 509)
|
(42 051)
|
(43 386)
|
(46 680)
|
(42 718)
|
(52 454)
|
(54 042)
|
(52 639)
|
(35 482)
|
(20 437)
|
(20 394)
|
(25 267)
|
(29 013)
|
(37 944)
|
(38 951)
|
(68 225)
|
(75 334)
|
(67 403)
|
(70 975)
|
(47 839)
|
(40 111)
|
(60 751)
|
(61 086)
|
(68 265)
|
(77 531)
|
(51 574)
|
(62 574)
|
(67 043)
|
(80 614)
|
(95 900)
|
(99 758)
|
(110 622)
|
(113 462)
|
(119 622)
|
(137 690)
|
(150 716)
|
(169 319)
|
|
| Income from Continuing Operations |
86 119
|
138 624
|
140 333
|
142 098
|
140 555
|
140 511
|
144 803
|
153 923
|
184 181
|
196 043
|
201 098
|
198 548
|
144 278
|
102 812
|
105 155
|
122 266
|
138 991
|
159 154
|
166 389
|
194 404
|
219 402
|
203 070
|
217 179
|
217 233
|
199 075
|
200 273
|
204 148
|
227 444
|
259 078
|
269 694
|
318 448
|
338 492
|
387 807
|
399 121
|
427 905
|
465 580
|
480 525
|
516 318
|
547 761
|
559 627
|
550 098
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3)
|
(4)
|
(4)
|
(6)
|
(9)
|
(9)
|
(9)
|
(10)
|
(1)
|
(1)
|
(3)
|
(1)
|
(7)
|
(19)
|
(95)
|
(116)
|
(203)
|
(613)
|
(949)
|
161
|
340
|
9 954
|
22 475
|
42 891
|
|
| Net Income (Common) |
86 119
N/A
|
138 624
+61%
|
140 333
+1%
|
142 098
+1%
|
140 555
-1%
|
140 511
0%
|
144 803
+3%
|
153 923
+6%
|
184 181
+20%
|
196 043
+6%
|
201 098
+3%
|
198 548
-1%
|
144 278
-27%
|
102 812
-29%
|
105 155
+2%
|
122 266
+16%
|
138 991
+14%
|
159 151
+15%
|
166 385
+5%
|
194 400
+17%
|
219 396
+13%
|
203 061
-7%
|
217 170
+7%
|
217 224
+0%
|
199 065
-8%
|
200 272
+1%
|
204 147
+2%
|
227 441
+11%
|
259 077
+14%
|
269 687
+4%
|
318 429
+18%
|
338 397
+6%
|
387 691
+15%
|
398 918
+3%
|
427 292
+7%
|
464 631
+9%
|
480 686
+3%
|
516 658
+7%
|
557 715
+8%
|
582 102
+4%
|
592 989
+2%
|
|
| EPS (Diluted) |
29.87
N/A
|
48.09
+61%
|
48.69
+1%
|
49.3
+1%
|
48.77
-1%
|
48.75
0%
|
50.24
+3%
|
53.4
+6%
|
63.89
+20%
|
68.01
+6%
|
69.76
+3%
|
68.88
-1%
|
50.06
-27%
|
35.67
-29%
|
36.48
+2%
|
42.42
+16%
|
48.22
+14%
|
55.22
+15%
|
57.73
+5%
|
67.45
+17%
|
76.12
+13%
|
70.45
-7%
|
75.34
+7%
|
75.36
+0%
|
69.06
-8%
|
6.59
-90%
|
70.83
+975%
|
78.91
+11%
|
89.88
+14%
|
8.87
-90%
|
110.48
+1 146%
|
117.4
+6%
|
12.74
-89%
|
13.12
+3%
|
14.05
+7%
|
15.27
+9%
|
16.73
+10%
|
16.73
N/A
|
16.68
0%
|
17.4
+4%
|
17.73
+2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
