TOWR Income Statement - Sarana Menara Nusantara Tbk PT - Alpha Spread

Sarana Menara Nusantara Tbk PT
IDX:TOWR

Watchlist Manager
Sarana Menara Nusantara Tbk PT Logo
Sarana Menara Nusantara Tbk PT
IDX:TOWR
Watchlist
Price: 860 IDR Market Closed
Market Cap: 42.8T IDR
Have any thoughts about
Sarana Menara Nusantara Tbk PT?
Write Note
Financials Section:
Income Statement Balance Sheet Cash Flow Statement

Income Statement

11.9T
+2%
Revenue
Growth Rates:
1 Year
+6%
3 Years
+57%
5 Years
+99%
7 Years
+129%
10 Years
+252%
7.1T
-0.5%
Operating Income
Growth Rates:
1 Year
-2%
3 Years
+47%
5 Years
+90%
7 Years
+141%
10 Years
+306%
3.3T
+1%
Net Income
Growth Rates:
1 Year
-1%
3 Years
+6%
5 Years
+53%
7 Years
+51%
10 Years
+641%

Earnings Waterfall
Sarana Menara Nusantara Tbk PT

Revenue
11.9T IDR
Cost of Revenue
-3.6T IDR
Gross Profit
8.3T IDR
Operating Expenses
-1.2T IDR
Operating Income
7.1T IDR
Other Expenses
-3.8T IDR
Net Income
3.3T IDR

Income Statement
Sarana Menara Nusantara Tbk PT

Rotate your device to view
Income Statement
Currency: IDR
Mar-2014 Jun-2014 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
Revenue
Revenue
3 390 114
N/A
3 625 321
+7%
3 976 768
+10%
4 106 175
+3%
4 261 582
+4%
4 337 415
+2%
4 305 059
-1%
4 469 784
+4%
4 571 482
+2%
4 751 787
+4%
4 927 817
+4%
5 053 112
+3%
5 196 133
+3%
5 273 210
+1%
5 299 164
+0%
5 337 939
+1%
5 386 564
+1%
5 499 417
+2%
5 705 186
+4%
5 867 860
+3%
5 987 834
+2%
6 091 424
+2%
6 177 474
+1%
6 454 302
+4%
6 792 298
+5%
7 111 213
+5%
7 354 716
+3%
7 445 426
+1%
7 581 967
+2%
7 732 095
+2%
7 957 334
+3%
8 635 346
+9%
9 298 237
+8%
9 979 824
+7%
10 675 387
+7%
11 035 650
+3%
11 280 979
+2%
11 495 596
+2%
11 647 928
+1%
11 740 345
+1%
11 922 226
+2%
Gross Profit
Cost of Revenue
(1 192 879)
(1 249 220)
(1 310 468)
(576 476)
(394 507)
(194 488)
2 061
(571 501)
28 690
661
(20 950)
(1 394 449)
(1 526 195)
(1 657 865)
(1 776 460)
(1 172 298)
(1 195 346)
(1 260 569)
(1 393 909)
(1 541 885)
(1 673 225)
(1 768 852)
(1 824 476)
(1 807 940)
(1 886 779)
(1 997 205)
(2 097 288)
(2 059 254)
(2 075 038)
(2 056 385)
(2 024 470)
(2 340 173)
(2 514 167)
(2 699 081)
(2 892 799)
(2 914 450)
(3 009 431)
(3 101 455)
(3 196 449)
(3 527 754)
(3 647 498)
Gross Profit
2 197 235
N/A
2 376 101
+8%
2 666 300
+12%
3 529 699
+32%
3 867 075
+10%
4 142 927
+7%
4 307 120
+4%
3 898 283
-9%
4 600 172
+18%
4 752 448
+3%
4 906 867
+3%
3 658 663
-25%
3 669 938
+0%
3 615 345
-1%
3 522 704
-3%
4 165 641
+18%
4 191 218
+1%
4 238 848
+1%
4 311 277
+2%
4 325 975
+0%
4 314 609
0%
4 322 572
+0%
4 352 998
+1%
4 646 362
+7%
4 905 519
+6%
5 114 008
+4%
5 257 428
+3%
5 386 172
+2%
5 506 929
+2%
5 675 710
+3%
5 932 864
+5%
6 295 173
+6%
6 784 070
+8%
7 280 743
+7%
7 782 588
+7%
8 121 200
+4%
8 271 548
+2%
8 394 141
+1%
8 451 479
+1%
8 212 591
-3%
8 274 728
+1%
Operating Income
Operating Expenses
(446 834)
(530 256)
(603 585)
(710 736)
(714 250)
(1 248 893)
(696 304)
(594 042)
(594 836)
(104 854)
(680 710)
(710 536)
(721 645)
(671 490)
(634 009)
(741 117)
(782 318)
(736 689)
(566 191)
(573 224)
(569 028)
(624 321)
(793 346)
(767 522)
(735 964)
(721 595)
(728 108)
(615 472)
(670 454)
(672 520)
(691 997)
(874 549)
(945 726)
(1 008 505)
(1 094 975)
(1 005 086)
(1 021 386)
(1 031 862)
(925 203)
(1 062 905)
(1 160 352)
Selling, General & Administrative
(434 373)
(428 098)
(584 451)
(675 159)
(663 297)
(713 612)
(589 872)
(513 274)
(526 514)
(584 196)
(611 634)
(594 102)
(546 159)
(486 377)
(440 189)
(596 631)
(617 100)
(622 377)
(409 321)
(263 628)
(281 288)
(349 303)
(552 704)
(713 635)
(684 075)
(656 693)
(701 213)
(592 782)
(640 960)
(646 774)
(667 723)
(707 120)
(764 782)
(814 800)
(879 705)
(916 111)
(937 412)
(982 076)
(1 008 164)
(1 119 731)
(1 176 690)
Other Operating Expenses
(12 461)
(102 158)
(19 134)
(35 577)
(50 953)
(535 281)
(106 432)
(80 768)
(68 322)
479 342
(69 076)
(116 434)
(175 486)
(185 113)
(193 820)
(144 486)
(165 218)
(114 312)
(156 870)
(309 596)
(287 740)
(275 018)
(240 642)
(53 887)
(51 889)
(64 902)
(26 895)
(22 690)
(29 494)
(25 746)
(24 274)
(167 429)
(180 944)
(193 705)
(215 270)
(88 975)
(83 974)
(49 786)
82 961
56 826
16 338
Operating Income
1 750 401
N/A
1 845 845
+5%
2 062 715
+12%
2 818 963
+37%
3 152 825
+12%
2 894 034
-8%
3 610 816
+25%
3 304 241
-8%
4 005 336
+21%
4 647 594
+16%
4 226 157
-9%
2 948 127
-30%
2 948 293
+0%
2 943 855
0%
2 888 695
-2%
3 424 524
+19%
3 408 900
0%
3 502 159
+3%
3 745 086
+7%
3 752 751
+0%
3 745 581
0%
3 698 251
-1%
3 559 652
-4%
3 878 840
+9%
4 169 555
+7%
4 392 413
+5%
4 529 320
+3%
4 770 700
+5%
4 836 475
+1%
5 003 190
+3%
5 240 867
+5%
5 420 624
+3%
5 838 344
+8%
6 272 238
+7%
6 687 613
+7%
7 116 114
+6%
7 250 162
+2%
7 362 279
+2%
7 526 276
+2%
7 149 686
-5%
7 114 376
0%
Pre-Tax Income
Interest Income Expense
(1 090 320)
(1 198 535)
(676 338)
(944 850)
(1 052 575)
(305 077)
(835 533)
712 587
1 328 692
1 124 444
1 901 195
(334 017)
(300 721)
(679 054)
(871 698)
(519 021)
(542 632)
(587 568)
(678 630)
(664 418)
(739 279)
(797 359)
(731 372)
(746 082)
(1 136 606)
(986 248)
(1 114 876)
(1 211 550)
(851 659)
(963 473)
(877 692)
(1 194 023)
(1 544 766)
(1 983 625)
(2 351 390)
(2 424 119)
(2 563 554)
(2 688 897)
(2 740 490)
(2 699 265)
(2 663 364)
Non-Reccuring Items
0
0
0
0
0
0
0
0
0
(24 241)
(24 241)
(24 241)
0
0
0
0
0
0
0
0
0
0
0
(23 040)
(8 151)
(16 538)
(23 458)
(43 365)
(44 813)
(55 355)
(61 686)
(84 504)
(97 343)
(102 608)
(152 946)
(144 699)
(169 675)
(195 499)
(291 756)
(203 608)
(202 249)
Total Other Income
(61 108)
(86 557)
(111 916)
(316 980)
(245 135)
(234 239)
(225 738)
(59 013)
(62 433)
(67 297)
(83 295)
(92 266)
(98 715)
(102 754)
(87 961)
(102 543)
(111 232)
(117 015)
(136 408)
(136 626)
(128 765)
(123 358)
(113 424)
(205 288)
(187 590)
(236 798)
(299 375)
(322 165)
(350 425)
(375 593)
(388 197)
(426 015)
(490 207)
(550 824)
(570 887)
(599 265)
(584 077)
(602 709)
(652 741)
(700 937)
(717 116)
Pre-Tax Income
598 973
N/A
560 753
-6%
1 274 461
+127%
1 557 133
+22%
1 855 115
+19%
2 354 718
+27%
2 549 545
+8%
3 957 815
+55%
5 271 595
+33%
5 680 500
+8%
6 019 816
+6%
2 497 603
-59%
2 548 857
+2%
2 162 047
-15%
1 929 036
-11%
2 802 960
+45%
2 755 036
-2%
2 797 576
+2%
2 930 048
+5%
2 951 707
+1%
2 877 537
-3%
2 777 534
-3%
2 714 856
-2%
2 904 430
+7%
2 837 208
-2%
3 152 829
+11%
3 091 611
-2%
3 193 620
+3%
3 589 578
+12%
3 608 769
+1%
3 913 292
+8%
3 716 082
-5%
3 706 028
0%
3 635 181
-2%
3 612 390
-1%
3 948 031
+9%
3 932 856
0%
3 875 174
-1%
3 841 289
-1%
3 545 876
-8%
3 531 647
0%
Net Income
Tax Provision
(157 176)
(152 468)
(326 430)
(458 478)
(536 765)
(659 658)
(714 518)
(993 129)
(1 317 722)
(1 427 594)
(1 616 632)
(732 816)
(741 404)
(630 002)
(463 805)
(702 822)
(698 374)
(713 019)
(750 544)
(751 647)
(723 727)
(663 610)
(623 782)
(551 341)
(430 689)
(476 762)
(407 984)
(340 003)
(467 395)
(370 945)
(378 780)
(268 207)
(188 999)
(182 362)
(187 571)
(451 496)
(516 272)
(485 317)
(456 083)
(242 234)
(209 207)
Income from Continuing Operations
441 797
408 285
948 031
1 098 655
1 318 350
1 695 060
1 835 027
2 964 686
3 953 873
4 252 906
4 403 184
1 764 787
1 807 453
1 532 045
1 465 231
2 100 138
2 056 662
2 084 557
2 179 504
2 200 060
2 153 810
2 113 924
2 091 074
2 353 089
2 406 519
2 676 067
2 683 627
2 853 617
3 122 183
3 237 824
3 534 512
3 447 875
3 517 029
3 452 819
3 424 819
3 496 535
3 416 584
3 389 857
3 385 206
3 303 642
3 322 440
Income to Minority Interest
3 115
2 034
205
1 245
(1 214)
(1 225)
(3 091)
(6 269)
(6 246)
(8 047)
(6 969)
(3 275)
(1 794)
(10)
(9)
(13)
(17)
(17)
(17)
(5)
3
6
10
(11 134)
(18 071)
(26 399)
(30 413)
(17 617)
(15 905)
(13 288)
(27 125)
(20 500)
(25 357)
(24 061)
(18 396)
(54 510)
(75 660)
(79 860)
(76 319)
(50 545)
(24 384)
Net Income (Common)
444 912
N/A
410 319
-8%
948 236
+131%
1 099 900
+16%
1 317 136
+20%
1 693 835
+29%
1 831 936
+8%
2 958 417
+61%
3 947 627
+33%
4 244 859
+8%
4 781 575
+13%
2 134 348
-55%
2 178 495
+2%
1 904 871
-13%
1 452 698
-24%
2 100 125
+45%
2 056 645
-2%
2 084 540
+1%
2 179 487
+5%
2 200 055
+1%
2 153 813
-2%
2 113 930
-2%
2 091 084
-1%
2 341 955
+12%
2 388 448
+2%
2 649 668
+11%
2 653 214
+0%
2 836 000
+7%
3 106 278
+10%
3 224 536
+4%
3 507 387
+9%
3 427 375
-2%
3 491 672
+2%
3 428 758
-2%
3 406 423
-1%
3 442 025
+1%
3 340 924
-3%
3 309 997
-1%
3 308 887
0%
3 253 097
-2%
3 298 056
+1%
EPS (Diluted)
8.73
N/A
8.04
-8%
18.58
+131%
21.56
+16%
25.82
+20%
33.21
+29%
35.92
+8%
57.99
+61%
77.38
+33%
83.2
+8%
93.72
+13%
41.83
-55%
42.7
+2%
37.33
-13%
28.47
-24%
41.17
+45%
40.32
-2%
40.87
+1%
42.73
+5%
43.16
+1%
42.27
-2%
41.74
-1%
40.93
-2%
46.48
+14%
47.57
+2%
52.77
+11%
52.9
+0%
56.55
+7%
62.27
+10%
64.72
+4%
70.43
+9%
68.74
-2%
70.11
+2%
68.85
-2%
68.4
-1%
69.12
+1%
67.09
-3%
66.47
-1%
66.44
0%
65.32
-2%
66.23
+1%

See Also

Summary
TOWR intrinsic value, competitors valuation, and company profile.
DCF Valuation
TOWR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
TOWR stock valuation using valuation multiples.
Wall Street Estimates
TOWR 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
TOWR 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 178,500+ 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 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.