Nippon Indosari Corpindo Tbk PT
IDX:ROTI
Nippon Indosari Corpindo Tbk PT
IDX:ROTI
Price:
970
IDR
-0.51%
Market Closed
Market Cap:
5.7T
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.
ROTI Alert
Nippon Indosari Corpindo Tbk PT
970
-5 (-0.51%)
| 52 Week Range |
970
1 260
|
| 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
Nippon Indosari Corpindo Tbk PT
Income Statement
Earnings Waterfall
Nippon Indosari Corpindo Tbk PT
Nippon Indosari Corpindo Tbk PT
|
Revenue
|
4T
IDR
|
|
Cost of Revenue
|
-1.8T
IDR
|
|
Gross Profit
|
2.2T
IDR
|
|
Operating Expenses
|
-1.7T
IDR
|
|
Operating Income
|
505.8B
IDR
|
|
Other Expenses
|
-153.7B
IDR
|
|
Net Income
|
352.1B
IDR
|
Income Statement
Nippon Indosari Corpindo Tbk PT
Nippon Indosari Corpindo 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 |
1 809 523
N/A
|
1 880 263
+4%
|
1 934 533
+3%
|
2 004 747
+4%
|
2 088 808
+4%
|
2 174 502
+4%
|
2 266 613
+4%
|
2 328 477
+3%
|
2 442 302
+5%
|
2 521 921
+3%
|
2 513 397
0%
|
2 512 465
0%
|
2 509 962
0%
|
2 491 100
-1%
|
2 547 712
+2%
|
2 583 658
+1%
|
2 650 986
+3%
|
2 766 546
+4%
|
2 899 208
+5%
|
3 077 537
+6%
|
3 243 944
+5%
|
3 337 022
+3%
|
3 458 169
+4%
|
3 423 933
-1%
|
3 314 511
-3%
|
3 212 035
-3%
|
3 086 171
-4%
|
3 094 604
+0%
|
3 206 617
+4%
|
3 287 623
+3%
|
3 409 517
+4%
|
3 522 748
+3%
|
3 715 206
+5%
|
3 935 182
+6%
|
3 967 247
+1%
|
3 967 105
0%
|
3 910 264
-1%
|
3 820 533
-2%
|
3 830 835
+0%
|
3 920 166
+2%
|
3 958 022
+1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(964 116)
|
(978 841)
|
(978 412)
|
(980 074)
|
(992 497)
|
(1 019 511)
|
(1 064 790)
|
(1 104 937)
|
(1 166 140)
|
(1 220 833)
|
(1 237 512)
|
(1 225 563)
|
(1 215 239)
|
(1 183 169)
|
(1 182 789)
|
(1 203 490)
|
(1 235 616)
|
(1 274 333)
|
(1 331 002)
|
(1 394 459)
|
(1 437 554)
|
(1 487 586)
|
(1 516 203)
|
(1 518 682)
|
(1 474 140)
|
(1 409 871)
|
(1 373 490)
|
(1 362 081)
|
(1 437 918)
|
(1 500 216)
|
(1 584 512)
|
(1 668 613)
|
(1 770 977)
|
(1 849 122)
|
(1 857 294)
|
(1 842 842)
|
(1 788 995)
|
(1 755 608)
|
(1 746 335)
|
(1 774 921)
|
(1 784 178)
|
|
| Gross Profit |
845 407
N/A
|
901 421
+7%
|
956 121
+6%
|
1 024 672
+7%
|
1 096 311
+7%
|
1 154 990
+5%
|
1 201 823
+4%
|
1 223 540
+2%
|
1 276 163
+4%
|
1 301 088
+2%
|
1 275 886
-2%
|
1 286 903
+1%
|
1 294 723
+1%
|
1 307 931
+1%
|
1 364 923
+4%
|
1 380 169
+1%
|
1 415 371
+3%
|
1 492 213
+5%
|
1 568 207
+5%
|
1 683 078
+7%
|
1 806 389
+7%
|
1 849 436
+2%
|
1 941 966
+5%
|
1 905 250
-2%
|
1 840 372
-3%
|
1 802 164
-2%
|
1 712 681
-5%
|
1 732 523
+1%
|
1 768 699
+2%
|
1 787 407
+1%
|
1 825 004
+2%
|
1 854 135
+2%
|
1 944 229
+5%
|
2 086 060
+7%
|
2 109 953
+1%
|
2 124 263
+1%
|
2 121 269
0%
|
2 064 925
-3%
|
2 084 501
+1%
|
2 145 245
+3%
|
2 173 844
+1%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(556 203)
|
(606 331)
|
(638 966)
|
(674 080)
|
(701 965)
|
(700 366)
|
(734 376)
|
(769 121)
|
(808 960)
|
(862 569)
|
(909 971)
|
(952 274)
|
(996 342)
|
(1 051 633)
|
(1 130 751)
|
(1 182 073)
|
(1 220 142)
|
(1 298 402)
|
(1 327 005)
|
(1 413 152)
|
(1 472 416)
|
(1 489 636)
|
(1 538 831)
|
(1 532 843)
|
(1 577 647)
|
(1 545 442)
|
(1 496 783)
|
(1 433 095)
|
(1 376 579)
|
(1 372 042)
|
(1 372 568)
|
(1 403 316)
|
(1 446 230)
|
(1 448 364)
|
(1 524 306)
|
(1 518 738)
|
(1 530 297)
|
(1 587 251)
|
(1 573 500)
|
(1 630 490)
|
(1 668 043)
|
|
| Selling, General & Administrative |
(570 781)
|
(613 042)
|
(645 520)
|
(681 622)
|
(709 247)
|
(712 625)
|
(749 801)
|
(787 894)
|
(830 281)
|
(893 675)
|
(941 177)
|
(983 607)
|
(1 028 783)
|
(1 078 252)
|
(1 161 572)
|
(1 211 385)
|
(1 249 916)
|
(1 316 767)
|
(1 346 921)
|
(1 431 443)
|
(1 488 020)
|
(1 495 689)
|
(1 543 199)
|
(1 529 104)
|
(1 560 797)
|
(1 510 981)
|
(1 463 393)
|
(1 396 950)
|
(1 350 606)
|
(1 354 501)
|
(1 371 260)
|
(1 410 443)
|
(1 454 899)
|
(1 446 227)
|
(1 535 125)
|
(1 530 290)
|
(1 548 744)
|
(1 601 322)
|
(1 604 247)
|
(1 664 645)
|
(1 700 039)
|
|
| Research & Development |
0
|
(3 835)
|
0
|
0
|
0
|
(2 346)
|
0
|
0
|
0
|
(3 217)
|
0
|
0
|
(4 690)
|
(5 813)
|
0
|
0
|
(1 416)
|
(5 363)
|
0
|
0
|
(1 294)
|
(5 479)
|
0
|
0
|
(4 979)
|
(4 183)
|
0
|
0
|
0
|
(3 945)
|
0
|
0
|
0
|
(3 623)
|
0
|
0
|
0
|
(4 432)
|
0
|
0
|
0
|
|
| Depreciation & Amortization |
(15 783)
|
(19 991)
|
(21 133)
|
(21 819)
|
(22 813)
|
(20 766)
|
(20 870)
|
(20 319)
|
(19 737)
|
(17 256)
|
(17 293)
|
(17 598)
|
(18 485)
|
(19 335)
|
(22 157)
|
(23 513)
|
(25 234)
|
(22 396)
|
(25 210)
|
(27 286)
|
(30 382)
|
(36 036)
|
(41 554)
|
(47 941)
|
(52 395)
|
(69 205)
|
(70 839)
|
(72 657)
|
(73 340)
|
(67 944)
|
(60 861)
|
(57 951)
|
(56 766)
|
(62 848)
|
(56 149)
|
(56 192)
|
(55 979)
|
(60 788)
|
(54 622)
|
(53 135)
|
(51 828)
|
|
| Other Operating Expenses |
30 360
|
30 538
|
27 687
|
29 361
|
30 095
|
35 371
|
36 295
|
39 092
|
41 058
|
51 580
|
48 499
|
48 931
|
55 615
|
51 767
|
52 978
|
52 825
|
56 424
|
46 124
|
45 126
|
45 577
|
47 280
|
47 568
|
45 922
|
44 201
|
40 524
|
38 927
|
37 449
|
36 512
|
47 367
|
54 348
|
59 552
|
65 078
|
65 435
|
64 334
|
66 968
|
67 745
|
74 427
|
79 291
|
85 369
|
87 290
|
83 823
|
|
| Operating Income |
289 203
N/A
|
295 091
+2%
|
317 154
+7%
|
350 592
+11%
|
394 346
+12%
|
454 625
+15%
|
467 448
+3%
|
454 419
-3%
|
467 203
+3%
|
438 520
-6%
|
365 916
-17%
|
334 629
-9%
|
298 381
-11%
|
256 298
-14%
|
234 170
-9%
|
198 094
-15%
|
195 227
-1%
|
193 811
-1%
|
241 200
+24%
|
269 926
+12%
|
333 974
+24%
|
359 800
+8%
|
403 135
+12%
|
372 407
-8%
|
262 725
-29%
|
256 722
-2%
|
215 898
-16%
|
299 428
+39%
|
392 120
+31%
|
415 365
+6%
|
452 436
+9%
|
450 819
0%
|
497 999
+10%
|
637 696
+28%
|
585 647
-8%
|
605 525
+3%
|
590 972
-2%
|
477 674
-19%
|
511 000
+7%
|
514 755
+1%
|
505 801
-2%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(25 724)
|
(41 607)
|
(56 418)
|
(71 911)
|
(65 728)
|
(71 824)
|
(63 254)
|
(63 470)
|
(67 517)
|
(62 579)
|
(66 538)
|
(66 223)
|
(67 707)
|
(55 488)
|
(38 654)
|
(21 517)
|
2 012
|
2 874
|
3 188
|
4 130
|
(3 170)
|
503
|
(4 834)
|
(22 267)
|
(28 970)
|
(43 093)
|
(43 598)
|
(35 869)
|
(38 777)
|
(32 594)
|
(36 863)
|
(40 795)
|
(40 406)
|
(36 522)
|
(34 865)
|
(38 831)
|
(42 702)
|
(47 024)
|
(48 682)
|
(46 770)
|
(47 574)
|
|
| Non-Reccuring Items |
(66)
|
(384)
|
(412)
|
(327)
|
(668)
|
(841)
|
(909)
|
(1 443)
|
(2 244)
|
(2 042)
|
(2 034)
|
(1 666)
|
(721)
|
(454)
|
(492)
|
(519)
|
(361)
|
(338)
|
(263)
|
2 527
|
2 433
|
0
|
(7 089)
|
345
|
(33 974)
|
(26 527)
|
(20 401)
|
(26 350)
|
8 119
|
279
|
4 369
|
292
|
330
|
499
|
563
|
597
|
424
|
206
|
225
|
146
|
277
|
|
| Total Other Income |
(1)
|
(243)
|
(512)
|
(1 778)
|
(1 779)
|
(3 708)
|
(6 233)
|
(6 019)
|
(7 113)
|
(4 482)
|
(4 642)
|
(4 934)
|
(4 793)
|
(14 208)
|
(17 687)
|
(20 872)
|
(27 678)
|
(9 411)
|
(8 608)
|
(7 735)
|
(3 066)
|
(13 204)
|
(30 336)
|
(22 820)
|
(22 770)
|
(26 745)
|
(9 928)
|
(14 936)
|
(12 548)
|
(4 103)
|
(3 380)
|
(2 680)
|
(2 718)
|
(28 890)
|
(29 077)
|
(29 158)
|
(29 162)
|
(2 865)
|
(2 697)
|
(2 766)
|
(2 767)
|
|
| Pre-Tax Income |
263 412
N/A
|
252 857
-4%
|
259 812
+3%
|
276 576
+6%
|
326 171
+18%
|
378 252
+16%
|
397 052
+5%
|
383 487
-3%
|
390 328
+2%
|
369 417
-5%
|
292 700
-21%
|
261 804
-11%
|
225 159
-14%
|
186 147
-17%
|
177 338
-5%
|
155 187
-12%
|
169 201
+9%
|
186 936
+10%
|
235 517
+26%
|
268 847
+14%
|
330 171
+23%
|
347 099
+5%
|
360 876
+4%
|
327 665
-9%
|
177 011
-46%
|
160 358
-9%
|
141 970
-11%
|
222 273
+57%
|
348 914
+57%
|
378 946
+9%
|
416 561
+10%
|
407 636
-2%
|
455 205
+12%
|
572 783
+26%
|
522 268
-9%
|
538 132
+3%
|
519 533
-3%
|
427 991
-18%
|
459 846
+7%
|
465 365
+1%
|
455 737
-2%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(64 579)
|
(64 209)
|
(65 927)
|
(69 986)
|
(81 616)
|
(107 713)
|
(111 763)
|
(107 400)
|
(108 566)
|
(89 639)
|
(71 521)
|
(64 682)
|
(57 852)
|
(50 783)
|
(48 616)
|
(45 808)
|
(55 075)
|
(59 765)
|
(73 418)
|
(83 225)
|
(96 343)
|
(110 580)
|
(117 955)
|
(109 430)
|
(30 135)
|
8 253
|
20 906
|
7 696
|
(57 782)
|
(95 343)
|
(103 601)
|
(110 782)
|
(120 621)
|
(140 535)
|
(129 178)
|
(124 425)
|
(120 320)
|
(94 690)
|
(101 925)
|
(106 187)
|
(103 728)
|
|
| Income from Continuing Operations |
198 834
|
188 648
|
193 886
|
206 590
|
244 555
|
270 539
|
285 290
|
276 088
|
281 764
|
279 777
|
221 181
|
197 125
|
167 309
|
135 364
|
128 723
|
109 379
|
114 126
|
127 171
|
162 098
|
185 622
|
233 827
|
236 519
|
242 920
|
218 235
|
146 876
|
168 610
|
162 876
|
229 969
|
291 132
|
283 603
|
312 961
|
296 854
|
334 584
|
432 248
|
393 090
|
413 707
|
399 213
|
333 300
|
357 920
|
359 178
|
352 008
|
|
| Income to Minority Interest |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(98)
|
(214)
|
184
|
2 356
|
3 880
|
6 311
|
10 617
|
16 393
|
26 732
|
37 367
|
45 516
|
46 389
|
48 541
|
47 705
|
64 484
|
71 073
|
72 760
|
69 608
|
46 440
|
31 035
|
15 437
|
6 468
|
1
|
(11)
|
(22)
|
(26)
|
(27)
|
(24)
|
(18)
|
(13)
|
(9)
|
(6)
|
8
|
127
|
|
| Net Income (Common) |
198 834
N/A
|
188 648
-5%
|
193 886
+3%
|
206 590
+7%
|
244 555
+18%
|
270 539
+11%
|
285 290
+5%
|
275 990
-3%
|
281 550
+2%
|
279 961
-1%
|
223 537
-20%
|
201 004
-10%
|
173 619
-14%
|
145 981
-16%
|
145 115
-1%
|
136 112
-6%
|
151 494
+11%
|
172 687
+14%
|
208 488
+21%
|
234 163
+12%
|
281 533
+20%
|
301 002
+7%
|
313 994
+4%
|
290 995
-7%
|
216 484
-26%
|
215 051
-1%
|
193 911
-10%
|
245 405
+27%
|
297 600
+21%
|
283 604
-5%
|
312 949
+10%
|
296 832
-5%
|
334 558
+13%
|
432 220
+29%
|
393 066
-9%
|
413 689
+5%
|
399 200
-4%
|
333 291
-17%
|
357 915
+7%
|
359 186
+0%
|
352 135
-2%
|
|
| EPS (Diluted) |
39.28
N/A
|
37.27
-5%
|
38.3
+3%
|
40.82
+7%
|
48.32
+18%
|
53.89
+12%
|
56.37
+5%
|
54.53
-3%
|
55.62
+2%
|
55.76
+0%
|
44.52
-20%
|
40.07
-10%
|
34.59
-14%
|
27.66
-20%
|
23.47
-15%
|
21.97
-6%
|
24.5
+12%
|
28.07
+15%
|
34.14
+22%
|
38.32
+12%
|
46.12
+20%
|
49.29
+7%
|
53
+8%
|
49.79
-6%
|
36.76
-26%
|
35.98
-2%
|
31.35
-13%
|
40.23
+28%
|
49.05
+22%
|
46.48
-5%
|
48.83
+5%
|
57.77
+18%
|
58.11
+1%
|
74.98
+29%
|
68.92
-8%
|
72.51
+5%
|
65.15
-10%
|
58.44
-10%
|
62.77
+7%
|
62.95
+0%
|
61.7
-2%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
