Mayora Indah Tbk PT
IDX:MYOR
Mayora Indah Tbk PT
IDX:MYOR
Price:
2 750
IDR
3.77%
Market Closed
Market Cap:
61.5T
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.
MYOR Alert
Mayora Indah Tbk PT
2750
+100 (+3.77%)
| 52 Week Range |
2 230
2 970
|
| 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
Mayora Indah Tbk PT
Income Statement
Earnings Waterfall
Mayora Indah Tbk PT
Mayora Indah Tbk PT
|
Revenue
|
34.2T
IDR
|
|
Cost of Revenue
|
-25.8T
IDR
|
|
Gross Profit
|
8.4T
IDR
|
|
Operating Expenses
|
-4.2T
IDR
|
|
Operating Income
|
4.2T
IDR
|
|
Other Expenses
|
-1.1T
IDR
|
|
Net Income
|
3.2T
IDR
|
Income Statement
Mayora Indah Tbk PT
Mayora Indah 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 |
13 987 147
N/A
|
14 169 088
+1%
|
14 127 304
0%
|
14 291 605
+1%
|
14 302 198
+0%
|
14 818 731
+4%
|
16 043 816
+8%
|
16 555 072
+3%
|
17 443 571
+5%
|
18 349 960
+5%
|
18 648 213
+2%
|
18 464 264
-1%
|
19 333 302
+5%
|
20 816 674
+8%
|
21 252 109
+2%
|
22 243 126
+5%
|
23 867 758
+7%
|
24 060 802
+1%
|
24 659 418
+2%
|
25 302 386
+3%
|
24 670 199
-2%
|
25 026 739
+1%
|
24 392 550
-3%
|
24 050 560
-1%
|
24 648 395
+2%
|
24 476 954
-1%
|
26 432 817
+8%
|
26 548 352
+0%
|
26 783 737
+1%
|
27 904 558
+4%
|
28 155 046
+1%
|
29 126 290
+3%
|
30 246 709
+4%
|
30 669 406
+1%
|
31 535 729
+3%
|
31 113 110
-1%
|
31 333 155
+1%
|
31 485 008
+0%
|
31 793 917
+1%
|
32 889 140
+3%
|
34 230 852
+4%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(11 465 506)
|
(11 633 862)
|
(11 346 441)
|
(11 018 914)
|
(10 455 566)
|
(10 620 395)
|
(11 458 025)
|
(11 974 199)
|
(12 815 527)
|
(13 449 537)
|
(13 939 198)
|
(14 026 876)
|
(14 730 974)
|
(15 841 619)
|
(16 079 241)
|
(16 597 425)
|
(17 629 187)
|
(17 664 149)
|
(17 900 101)
|
(18 068 903)
|
(17 318 620)
|
(17 109 499)
|
(16 567 370)
|
(16 371 637)
|
(16 893 424)
|
(17 177 831)
|
(18 615 895)
|
(19 035 710)
|
(19 689 110)
|
(20 981 575)
|
(21 754 625)
|
(22 813 058)
|
(23 663 291)
|
(23 829 983)
|
(24 032 919)
|
(23 314 683)
|
(23 128 499)
|
(23 077 230)
|
(23 266 995)
|
(24 233 251)
|
(25 818 427)
|
|
| Gross Profit |
2 521 641
N/A
|
2 535 226
+1%
|
2 780 863
+10%
|
3 272 691
+18%
|
3 846 632
+18%
|
4 198 336
+9%
|
4 585 791
+9%
|
4 580 873
0%
|
4 628 044
+1%
|
4 900 422
+6%
|
4 709 015
-4%
|
4 437 388
-6%
|
4 602 328
+4%
|
4 975 055
+8%
|
5 172 868
+4%
|
5 645 701
+9%
|
6 238 571
+11%
|
6 396 654
+3%
|
6 759 317
+6%
|
7 233 483
+7%
|
7 351 578
+2%
|
7 917 241
+8%
|
7 825 180
-1%
|
7 678 923
-2%
|
7 754 971
+1%
|
7 299 123
-6%
|
7 816 922
+7%
|
7 512 642
-4%
|
7 094 627
-6%
|
6 922 984
-2%
|
6 400 422
-8%
|
6 313 232
-1%
|
6 583 418
+4%
|
6 839 423
+4%
|
7 502 810
+10%
|
7 798 427
+4%
|
8 204 656
+5%
|
8 407 778
+2%
|
8 526 922
+1%
|
8 655 888
+2%
|
8 412 425
-3%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(1 554 377)
|
(1 644 362)
|
(1 853 376)
|
(2 076 697)
|
(2 340 007)
|
(2 335 715)
|
(2 499 848)
|
(2 533 231)
|
(2 396 544)
|
(2 585 180)
|
(2 461 940)
|
(2 358 841)
|
(2 477 641)
|
(2 514 495)
|
(2 696 171)
|
(3 101 121)
|
(3 752 921)
|
(3 768 762)
|
(3 932 305)
|
(4 230 209)
|
(4 277 488)
|
(4 744 976)
|
(4 726 947)
|
(4 672 292)
|
(4 606 263)
|
(4 468 195)
|
(4 720 005)
|
(4 652 356)
|
(4 737 429)
|
(5 150 668)
|
(5 182 704)
|
(4 922 693)
|
(4 787 204)
|
(4 406 309)
|
(4 358 843)
|
(4 490 517)
|
(4 442 636)
|
(4 108 302)
|
(4 066 322)
|
(4 086 889)
|
(4 172 968)
|
|
| Selling, General & Administrative |
(1 510 187)
|
(1 604 970)
|
(1 806 753)
|
(2 024 686)
|
(2 297 586)
|
(2 289 679)
|
(2 454 366)
|
(2 483 950)
|
(2 344 595)
|
(2 523 209)
|
(2 397 042)
|
(2 297 271)
|
(2 409 789)
|
(2 451 654)
|
(2 623 334)
|
(3 018 288)
|
(3 666 798)
|
(3 673 793)
|
(3 841 137)
|
(4 138 170)
|
(4 181 391)
|
(4 648 243)
|
(4 627 008)
|
(4 571 972)
|
(4 508 037)
|
(4 296 974)
|
(4 527 666)
|
(4 441 286)
|
(4 500 487)
|
(4 970 839)
|
(5 000 254)
|
(4 731 269)
|
(4 605 062)
|
(4 218 815)
|
(4 178 463)
|
(4 316 348)
|
(4 262 432)
|
(3 918 866)
|
(3 864 910)
|
(3 880 578)
|
(3 963 072)
|
|
| Research & Development |
(24 445)
|
(19 017)
|
(26 227)
|
(31 512)
|
(21 539)
|
(24 821)
|
(23 833)
|
(26 558)
|
(26 794)
|
(34 692)
|
(33 963)
|
(28 489)
|
(33 237)
|
(25 931)
|
(34 765)
|
(42 833)
|
(45 226)
|
(54 015)
|
(49 282)
|
(49 339)
|
(50 525)
|
(47 513)
|
(47 877)
|
(45 397)
|
(42 482)
|
(43 311)
|
(32 245)
|
(33 682)
|
(37 005)
|
(48 527)
|
(50 812)
|
(59 705)
|
(56 464)
|
(63 310)
|
(58 228)
|
(53 756)
|
(59 861)
|
(67 993)
|
(73 572)
|
(73 295)
|
(75 673)
|
|
| Depreciation & Amortization |
(19 744)
|
(20 375)
|
(20 397)
|
(20 499)
|
(20 881)
|
(21 215)
|
(21 647)
|
(22 722)
|
(25 153)
|
(27 280)
|
(30 934)
|
(33 080)
|
(34 616)
|
(36 910)
|
(38 072)
|
(40 001)
|
(40 898)
|
(40 954)
|
(41 887)
|
(42 700)
|
(45 572)
|
(49 221)
|
(52 062)
|
(54 922)
|
(55 744)
|
(127 909)
|
(145 250)
|
(162 544)
|
(185 093)
|
(131 302)
|
(131 638)
|
(131 718)
|
(125 679)
|
(124 184)
|
(122 152)
|
(120 413)
|
(120 344)
|
(121 443)
|
(127 839)
|
(133 017)
|
(134 223)
|
|
| Other Operating Expenses |
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
|
(14 844)
|
(14 844)
|
(14 844)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Operating Income |
967 264
N/A
|
890 864
-8%
|
927 487
+4%
|
1 195 994
+29%
|
1 506 625
+26%
|
1 862 621
+24%
|
2 085 943
+12%
|
2 047 642
-2%
|
2 231 500
+9%
|
2 315 242
+4%
|
2 247 076
-3%
|
2 078 548
-7%
|
2 124 688
+2%
|
2 460 559
+16%
|
2 476 696
+1%
|
2 544 579
+3%
|
2 485 649
-2%
|
2 627 892
+6%
|
2 827 011
+8%
|
3 003 274
+6%
|
3 074 090
+2%
|
3 172 265
+3%
|
3 098 232
-2%
|
3 006 631
-3%
|
3 148 708
+5%
|
2 830 928
-10%
|
3 096 917
+9%
|
2 860 286
-8%
|
2 357 198
-18%
|
1 772 316
-25%
|
1 217 718
-31%
|
1 390 539
+14%
|
1 796 214
+29%
|
2 433 115
+35%
|
3 143 967
+29%
|
3 307 911
+5%
|
3 762 020
+14%
|
4 299 475
+14%
|
4 460 600
+4%
|
4 568 999
+2%
|
4 239 457
-7%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(261 693)
|
(365 192)
|
(194 818)
|
(225 618)
|
(95 992)
|
(230 505)
|
(394 755)
|
(470 403)
|
(656 621)
|
(486 968)
|
(398 702)
|
(352 191)
|
(244 447)
|
(266 459)
|
(150 269)
|
(112 089)
|
(75 995)
|
(282 149)
|
(476 081)
|
(575 130)
|
(731 126)
|
(509 084)
|
181 166
|
(203 770)
|
53 658
|
(185 430)
|
(616 212)
|
(188 243)
|
(440 621)
|
(250 722)
|
(382 410)
|
(266 393)
|
(183 010)
|
1 833
|
(203 006)
|
(312 774)
|
(275 500)
|
(364 861)
|
(46 557)
|
137 303
|
(195 358)
|
|
| Gain/Loss on Disposition of Assets |
2 378
|
1 817
|
1 415
|
1 669
|
1 433
|
1 235
|
2 073
|
2 002
|
1 794
|
2 402
|
1 760
|
2 017
|
2 920
|
3 064
|
4 651
|
4 322
|
3 495
|
1 709
|
78
|
44
|
702
|
2 388
|
2 839
|
2 835
|
2 066
|
1 965
|
673
|
884
|
911
|
2 475
|
2 642
|
2 764
|
3 509
|
2 071
|
7 239
|
7 869
|
7 664
|
7 905
|
17 206
|
15 914
|
17 675
|
|
| Total Other Income |
(2 993)
|
1 778
|
(3 616)
|
(11 575)
|
(7 535)
|
7 144
|
4 201
|
8 688
|
27 757
|
15 007
|
19 235
|
31 393
|
7 385
|
(10 279)
|
7 269
|
12 535
|
14 649
|
34 491
|
36 963
|
34 098
|
36 806
|
38 898
|
40 115
|
36 232
|
29 604
|
36 427
|
25 121
|
22 945
|
32 837
|
25 580
|
25 943
|
28 424
|
32 834
|
69 039
|
70 050
|
182 953
|
183 833
|
151 197
|
154 408
|
46 782
|
50 820
|
|
| Pre-Tax Income |
704 958
N/A
|
529 268
-25%
|
730 468
+38%
|
960 469
+31%
|
1 404 531
+46%
|
1 640 495
+17%
|
1 697 464
+3%
|
1 587 931
-6%
|
1 604 431
+1%
|
1 845 683
+15%
|
1 869 368
+1%
|
1 759 766
-6%
|
1 890 545
+7%
|
2 186 885
+16%
|
2 338 349
+7%
|
2 449 348
+5%
|
2 427 799
-1%
|
2 381 942
-2%
|
2 387 970
+0%
|
2 462 286
+3%
|
2 380 472
-3%
|
2 704 467
+14%
|
3 322 352
+23%
|
2 841 929
-14%
|
3 234 036
+14%
|
2 683 890
-17%
|
2 506 500
-7%
|
2 695 872
+8%
|
1 950 325
-28%
|
1 549 649
-21%
|
863 893
-44%
|
1 155 334
+34%
|
1 649 547
+43%
|
2 506 058
+52%
|
3 018 251
+20%
|
3 185 959
+6%
|
3 678 016
+15%
|
4 093 716
+11%
|
4 585 657
+12%
|
4 768 998
+4%
|
4 112 595
-14%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(211 576)
|
(119 649)
|
(162 937)
|
(251 212)
|
(356 714)
|
(390 262)
|
(399 100)
|
(339 438)
|
(357 191)
|
(457 007)
|
(473 917)
|
(448 393)
|
(472 362)
|
(555 931)
|
(596 625)
|
(624 774)
|
(619 032)
|
(621 508)
|
(625 673)
|
(623 546)
|
(619 556)
|
(653 062)
|
(801 202)
|
(661 612)
|
(721 814)
|
(585 722)
|
(513 199)
|
(600 469)
|
(436 643)
|
(338 596)
|
(184 244)
|
(235 550)
|
(338 014)
|
(535 993)
|
(624 447)
|
(643 435)
|
(753 610)
|
(848 844)
|
(947 748)
|
(1 012 992)
|
(867 720)
|
|
| Income from Continuing Operations |
493 382
|
409 619
|
567 531
|
709 257
|
1 047 816
|
1 250 233
|
1 298 363
|
1 248 492
|
1 247 239
|
1 388 676
|
1 395 450
|
1 311 372
|
1 418 183
|
1 630 954
|
1 741 724
|
1 824 575
|
1 808 767
|
1 760 434
|
1 762 298
|
1 838 740
|
1 760 915
|
2 051 404
|
2 521 150
|
2 180 317
|
2 512 222
|
2 098 169
|
1 993 301
|
2 095 404
|
1 513 682
|
1 211 053
|
679 649
|
919 784
|
1 311 534
|
1 970 065
|
2 393 804
|
2 542 524
|
2 924 406
|
3 244 872
|
3 637 909
|
3 756 006
|
3 244 874
|
|
| Income to Minority Interest |
(8 185)
|
(6 187)
|
(10 954)
|
(16 143)
|
(24 658)
|
(30 213)
|
(28 261)
|
(30 838)
|
(30 619)
|
(33 726)
|
(34 109)
|
(31 759)
|
(33 226)
|
(36 513)
|
(39 671)
|
(42 095)
|
(42 119)
|
(44 078)
|
(48 313)
|
(50 771)
|
(48 622)
|
(52 101)
|
(56 802)
|
(50 024)
|
(52 344)
|
(37 537)
|
(41 183)
|
(42 676)
|
(31 692)
|
(24 454)
|
(9 920)
|
(10 525)
|
(18 159)
|
(27 835)
|
(30 372)
|
(34 678)
|
(40 712)
|
(51 056)
|
(59 179)
|
(63 328)
|
(61 730)
|
|
| Net Income (Common) |
485 196
N/A
|
403 432
-17%
|
556 577
+38%
|
693 114
+25%
|
1 023 158
+48%
|
1 220 021
+19%
|
1 270 102
+4%
|
1 217 653
-4%
|
1 216 620
0%
|
1 354 950
+11%
|
1 361 341
+0%
|
1 279 614
-6%
|
1 384 957
+8%
|
1 594 441
+15%
|
1 702 053
+7%
|
1 782 480
+5%
|
1 766 649
-1%
|
1 716 356
-3%
|
1 713 985
0%
|
1 787 968
+4%
|
1 712 293
-4%
|
1 999 303
+17%
|
2 464 348
+23%
|
2 130 293
-14%
|
2 459 878
+15%
|
2 060 632
-16%
|
1 952 119
-5%
|
2 052 728
+5%
|
1 481 990
-28%
|
1 186 599
-20%
|
669 729
-44%
|
909 259
+36%
|
1 293 375
+42%
|
1 942 230
+50%
|
2 363 432
+22%
|
2 507 846
+6%
|
2 883 694
+15%
|
3 193 816
+11%
|
3 578 730
+12%
|
3 692 678
+3%
|
3 183 144
-14%
|
|
| EPS (Diluted) |
21.7
N/A
|
18.04
-17%
|
24.9
+38%
|
31
+24%
|
45.76
+48%
|
54.57
+19%
|
56.81
+4%
|
54.47
-4%
|
54.43
0%
|
60.6
+11%
|
60.89
+0%
|
57.23
-6%
|
61.94
+8%
|
71.31
+15%
|
76.12
+7%
|
79.72
+5%
|
79.01
-1%
|
76.76
-3%
|
76.66
0%
|
79.97
+4%
|
76.58
-4%
|
89.42
+17%
|
110.22
+23%
|
95.28
-14%
|
110.02
+15%
|
92.16
-16%
|
87.31
-5%
|
91.81
+5%
|
66.28
-28%
|
53.07
-20%
|
29.95
-44%
|
40.67
+36%
|
57.85
+42%
|
86.87
+50%
|
105.71
+22%
|
112.16
+6%
|
128.97
+15%
|
142.84
+11%
|
160.06
+12%
|
165.16
+3%
|
142.37
-14%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
