Wismilak Inti Makmur Tbk PT
IDX:WIIM
Wismilak Inti Makmur Tbk PT
IDX:WIIM
Price:
770
IDR
-1.91%
Market Closed
Market Cap:
1.6T
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.
WIIM Alert
Wismilak Inti Makmur Tbk PT
770
-15 (-1.91%)
| 52 Week Range |
770
3 220
|
| 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
Wismilak Inti Makmur Tbk PT
Income Statement
Earnings Waterfall
Wismilak Inti Makmur Tbk PT
Wismilak Inti Makmur Tbk PT
|
Revenue
|
4.7T
IDR
|
|
Cost of Revenue
|
-3.5T
IDR
|
|
Gross Profit
|
1.2T
IDR
|
|
Operating Expenses
|
-705.7B
IDR
|
|
Operating Income
|
480.6B
IDR
|
|
Other Expenses
|
-85.9B
IDR
|
|
Net Income
|
394.7B
IDR
|
Income Statement
Wismilak Inti Makmur Tbk PT
Wismilak Inti Makmur Tbk PT
Currency: IDR
| 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 | Jun-2024 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | ||||||||||||||||||||||||||||||||||||||||||
| Revenue |
1 515 941
N/A
|
1 580 203
+4%
|
1 661 533
+5%
|
1 726 524
+4%
|
1 806 845
+5%
|
1 831 914
+1%
|
1 839 420
+0%
|
1 860 756
+1%
|
1 862 758
+0%
|
1 773 332
-5%
|
1 685 796
-5%
|
1 650 899
-2%
|
1 543 824
-6%
|
1 534 242
-1%
|
1 476 427
-4%
|
1 410 204
-4%
|
1 395 596
-1%
|
1 383 631
-1%
|
1 405 384
+2%
|
1 378 525
-2%
|
1 374 849
0%
|
1 367 895
-1%
|
1 393 574
+2%
|
1 455 537
+4%
|
1 573 523
+8%
|
1 776 889
+13%
|
1 994 067
+12%
|
2 190 225
+10%
|
2 341 637
+7%
|
2 510 988
+7%
|
2 733 692
+9%
|
2 920 166
+7%
|
3 183 296
+9%
|
3 474 335
+9%
|
3 704 350
+7%
|
4 117 829
+11%
|
4 457 983
+8%
|
4 775 663
+7%
|
4 874 785
+2%
|
4 761 481
-2%
|
4 715 580
-1%
|
|
| Gross Profit | ||||||||||||||||||||||||||||||||||||||||||
| Cost of Revenue |
(1 058 566)
|
(1 117 355)
|
(1 177 719)
|
(1 225 311)
|
(1 273 993)
|
(1 285 498)
|
(1 279 427)
|
(1 289 450)
|
(1 282 995)
|
(1 222 357)
|
(1 176 494)
|
(1 166 869)
|
(1 109 409)
|
(1 096 739)
|
(1 043 635)
|
(985 910)
|
(958 027)
|
(956 669)
|
(963 852)
|
(947 442)
|
(940 228)
|
(931 741)
|
(962 041)
|
(1 001 316)
|
(1 085 622)
|
(1 221 498)
|
(1 368 626)
|
(1 516 839)
|
(1 660 834)
|
(1 856 838)
|
(2 082 163)
|
(2 277 459)
|
(2 512 547)
|
(2 734 220)
|
(2 915 527)
|
(3 207 005)
|
(3 389 476)
|
(3 538 508)
|
(3 583 122)
|
(3 490 519)
|
(3 529 334)
|
|
| Gross Profit |
457 376
N/A
|
462 848
+1%
|
483 815
+5%
|
501 211
+4%
|
532 850
+6%
|
546 414
+3%
|
559 992
+2%
|
571 306
+2%
|
579 763
+1%
|
550 975
-5%
|
509 302
-8%
|
484 029
-5%
|
434 414
-10%
|
437 502
+1%
|
432 792
-1%
|
424 294
-2%
|
437 569
+3%
|
426 961
-2%
|
441 533
+3%
|
431 083
-2%
|
434 621
+1%
|
436 153
+0%
|
431 533
-1%
|
454 221
+5%
|
487 901
+7%
|
555 391
+14%
|
625 440
+13%
|
673 386
+8%
|
680 803
+1%
|
654 150
-4%
|
651 529
0%
|
642 707
-1%
|
670 749
+4%
|
740 115
+10%
|
788 823
+7%
|
910 824
+15%
|
1 068 506
+17%
|
1 237 155
+16%
|
1 291 663
+4%
|
1 270 962
-2%
|
1 186 247
-7%
|
|
| Operating Income | ||||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
(308 025)
|
(320 411)
|
(321 035)
|
(337 055)
|
(361 038)
|
(363 758)
|
(359 272)
|
(373 204)
|
(373 611)
|
(373 898)
|
(374 918)
|
(365 846)
|
(370 506)
|
(383 017)
|
(388 620)
|
(396 102)
|
(396 342)
|
(383 026)
|
(389 346)
|
(387 278)
|
(387 604)
|
(394 243)
|
(402 885)
|
(418 620)
|
(421 774)
|
(421 230)
|
(420 569)
|
(436 906)
|
(459 158)
|
(458 991)
|
(447 709)
|
(440 637)
|
(436 640)
|
(447 573)
|
(482 280)
|
(513 652)
|
(546 289)
|
(582 424)
|
(676 192)
|
(680 597)
|
(705 677)
|
|
| Selling, General & Administrative |
(302 369)
|
(311 469)
|
(306 124)
|
(321 520)
|
(343 259)
|
(343 706)
|
(337 540)
|
(349 939)
|
(349 254)
|
(349 453)
|
(357 564)
|
(342 834)
|
(348 614)
|
(361 970)
|
(371 641)
|
(375 669)
|
(376 219)
|
(362 376)
|
(371 068)
|
(366 968)
|
(367 667)
|
(373 454)
|
(385 102)
|
(395 847)
|
(399 258)
|
(401 219)
|
(402 623)
|
(419 908)
|
(443 700)
|
(443 759)
|
(430 178)
|
(422 806)
|
(417 087)
|
(426 987)
|
(464 188)
|
(494 743)
|
(527 484)
|
(563 349)
|
(656 814)
|
(658 449)
|
(683 315)
|
|
| Research & Development |
(1 354)
|
(2 308)
|
(1 132)
|
(3 417)
|
(3 730)
|
(4 062)
|
(4 531)
|
(5 179)
|
(5 498)
|
(4 712)
|
(3 057)
|
(2 707)
|
(1 877)
|
(2 152)
|
(2 941)
|
(3 374)
|
(3 579)
|
(4 044)
|
(4 271)
|
(4 447)
|
(4 310)
|
(5 527)
|
(5 290)
|
(4 767)
|
(4 676)
|
(2 819)
|
(2 522)
|
(1 399)
|
(1 403)
|
(1 139)
|
(1 852)
|
(2 065)
|
(2 135)
|
(2 464)
|
(2 573)
|
(3 209)
|
(3 174)
|
(3 092)
|
(2 842)
|
(2 515)
|
(2 752)
|
|
| Depreciation & Amortization |
(4 301)
|
(6 633)
|
(13 779)
|
(12 117)
|
(14 049)
|
(15 990)
|
(17 200)
|
(18 087)
|
(18 858)
|
(19 731)
|
(14 297)
|
(20 301)
|
(20 012)
|
(18 894)
|
(14 037)
|
(17 059)
|
(16 543)
|
(16 603)
|
(14 008)
|
(15 862)
|
(15 627)
|
(15 262)
|
(12 493)
|
(14 607)
|
(14 440)
|
(13 792)
|
(15 424)
|
(16 933)
|
(15 388)
|
(15 426)
|
(15 679)
|
(15 766)
|
(17 418)
|
(18 122)
|
(15 520)
|
(15 463)
|
(15 632)
|
(15 984)
|
(16 536)
|
(16 527)
|
(16 520)
|
|
| Other Operating Expenses |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(4)
|
(3)
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 400)
|
(3 400)
|
(3 400)
|
0
|
1 333
|
1 333
|
1 333
|
0
|
0
|
0
|
0
|
0
|
(237)
|
0
|
0
|
0
|
(3 106)
|
(3 090)
|
|
| Operating Income |
149 350
N/A
|
142 437
-5%
|
162 780
+14%
|
164 157
+1%
|
171 813
+5%
|
182 657
+6%
|
200 720
+10%
|
198 101
-1%
|
206 152
+4%
|
177 077
-14%
|
134 384
-24%
|
118 185
-12%
|
63 909
-46%
|
54 487
-15%
|
44 173
-19%
|
28 193
-36%
|
41 228
+46%
|
43 936
+7%
|
52 186
+19%
|
43 805
-16%
|
47 017
+7%
|
41 910
-11%
|
28 648
-32%
|
35 601
+24%
|
66 127
+86%
|
134 161
+103%
|
204 871
+53%
|
236 480
+15%
|
221 646
-6%
|
195 159
-12%
|
203 820
+4%
|
202 070
-1%
|
234 109
+16%
|
292 542
+25%
|
306 543
+5%
|
397 172
+30%
|
522 217
+31%
|
654 731
+25%
|
615 471
-6%
|
590 364
-4%
|
480 570
-19%
|
|
| Pre-Tax Income | ||||||||||||||||||||||||||||||||||||||||||
| Interest Income Expense |
(12 881)
|
(15 296)
|
(16 624)
|
(19 111)
|
(19 039)
|
(18 277)
|
(18 066)
|
(16 276)
|
(14 188)
|
(12 900)
|
(10 225)
|
(8 994)
|
(7 826)
|
(6 104)
|
(3 947)
|
(1 280)
|
(330)
|
2 214
|
1 925
|
2 623
|
3 120
|
2 647
|
5 023
|
5 871
|
7 668
|
10 160
|
11 052
|
11 441
|
11 719
|
11 043
|
10 938
|
10 533
|
9 787
|
9 825
|
10 950
|
12 409
|
14 810
|
16 763
|
17 726
|
15 105
|
11 080
|
|
| Non-Reccuring Items |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
(3 400)
|
0
|
0
|
0
|
(4 086)
|
(4 770)
|
(5 294)
|
(6 151)
|
(2 446)
|
(2 187)
|
(1 772)
|
(968)
|
(661)
|
0
|
(144)
|
(90)
|
(3 106)
|
0
|
0
|
|
| Gain/Loss on Disposition of Assets |
1 248
|
1 360
|
1 963
|
2 229
|
1 833
|
2 176
|
1 668
|
3 069
|
3 036
|
3 103
|
3 446
|
1 598
|
2 049
|
1 558
|
1 521
|
1 538
|
1 560
|
2 259
|
2 270
|
2 623
|
2 185
|
1 638
|
1 468
|
1 575
|
1 588
|
2 028
|
1 955
|
1 677
|
2 005
|
1 500
|
1 067
|
1 520
|
1 419
|
1 558
|
4 372
|
4 720
|
5 332
|
5 695
|
4 325
|
3 174
|
3 045
|
|
| Total Other Income |
2 433
|
4 333
|
1 915
|
1 965
|
1 950
|
274
|
(6 359)
|
(4 422)
|
(6 470)
|
(5 318)
|
9 059
|
7 178
|
9 815
|
18 896
|
12 745
|
12 837
|
21 063
|
11 062
|
14 349
|
15 405
|
5 656
|
7 904
|
11 135
|
11 049
|
11 634
|
11 695
|
1 423
|
1 161
|
1 341
|
1 374
|
1 506
|
1 170
|
1 669
|
1 722
|
(1 732)
|
(2 160)
|
(9 312)
|
(10 030)
|
420
|
(75)
|
7 068
|
|
| Pre-Tax Income |
140 151
N/A
|
132 835
-5%
|
150 033
+13%
|
149 241
-1%
|
156 558
+5%
|
166 831
+7%
|
177 963
+7%
|
180 472
+1%
|
188 530
+4%
|
161 963
-14%
|
136 663
-16%
|
117 967
-14%
|
67 947
-42%
|
68 835
+1%
|
54 491
-21%
|
41 287
-24%
|
63 520
+54%
|
59 470
-6%
|
70 731
+19%
|
64 456
-9%
|
57 978
-10%
|
54 099
-7%
|
42 874
-21%
|
54 097
+26%
|
87 017
+61%
|
158 044
+82%
|
215 214
+36%
|
245 989
+14%
|
231 417
-6%
|
202 924
-12%
|
214 884
+6%
|
213 107
-1%
|
245 212
+15%
|
304 680
+24%
|
319 471
+5%
|
412 141
+29%
|
532 903
+29%
|
667 068
+25%
|
634 836
-5%
|
608 568
-4%
|
501 763
-18%
|
|
| Net Income | ||||||||||||||||||||||||||||||||||||||||||
| Tax Provision |
(33 614)
|
(31 319)
|
(37 360)
|
(39 223)
|
(39 686)
|
(42 832)
|
(46 882)
|
(47 655)
|
(54 297)
|
(43 152)
|
(30 373)
|
(27 934)
|
(10 866)
|
(15 091)
|
(13 902)
|
(9 239)
|
(16 011)
|
(14 189)
|
(19 588)
|
(18 443)
|
(16 766)
|
(18 813)
|
(15 546)
|
(17 744)
|
(24 583)
|
(37 297)
|
(42 708)
|
(49 160)
|
(39 496)
|
(30 341)
|
(38 007)
|
(37 130)
|
(49 184)
|
(67 222)
|
(69 827)
|
(89 273)
|
(118 413)
|
(145 155)
|
(140 107)
|
(134 171)
|
(106 858)
|
|
| Income from Continuing Operations |
106 536
|
101 514
|
112 674
|
110 017
|
116 870
|
123 998
|
131 081
|
132 816
|
134 233
|
118 811
|
106 290
|
90 033
|
57 081
|
53 743
|
40 590
|
32 047
|
47 508
|
45 282
|
51 143
|
46 013
|
41 212
|
35 286
|
27 328
|
36 353
|
62 434
|
120 748
|
172 507
|
196 829
|
191 921
|
172 583
|
176 877
|
175 977
|
196 029
|
237 457
|
249 644
|
322 868
|
414 490
|
521 914
|
494 729
|
474 398
|
394 906
|
|
| Income to Minority Interest |
(144)
|
(134)
|
(150)
|
(160)
|
(160)
|
(173)
|
(176)
|
(187)
|
(214)
|
(166)
|
(131)
|
(112)
|
(43)
|
(59)
|
(51)
|
(30)
|
(46)
|
(36)
|
(56)
|
(62)
|
(67)
|
(74)
|
(55)
|
(66)
|
(109)
|
(190)
|
(257)
|
(289)
|
(240)
|
(206)
|
(209)
|
(199)
|
(241)
|
(295)
|
(312)
|
(372)
|
(438)
|
(503)
|
(416)
|
(356)
|
(227)
|
|
| Net Income (Common) |
106 391
N/A
|
101 380
-5%
|
112 523
+11%
|
109 857
-2%
|
116 711
+6%
|
123 825
+6%
|
130 905
+6%
|
132 630
+1%
|
134 020
+1%
|
118 646
-11%
|
106 159
-11%
|
89 921
-15%
|
57 038
-37%
|
53 684
-6%
|
40 539
-24%
|
32 016
-21%
|
47 461
+48%
|
45 245
-5%
|
51 087
+13%
|
45 951
-10%
|
41 145
-10%
|
35 212
-14%
|
27 273
-23%
|
36 287
+33%
|
62 325
+72%
|
120 558
+93%
|
172 250
+43%
|
196 540
+14%
|
191 680
-2%
|
172 377
-10%
|
176 668
+2%
|
175 778
-1%
|
195 788
+11%
|
237 162
+21%
|
249 332
+5%
|
322 496
+29%
|
414 052
+28%
|
521 410
+26%
|
494 313
-5%
|
474 042
-4%
|
394 679
-17%
|
|
| EPS (Diluted) |
50.66
N/A
|
48.27
-5%
|
53.59
+11%
|
52.31
-2%
|
55.58
+6%
|
58.97
+6%
|
62.34
+6%
|
63.17
+1%
|
63.83
+1%
|
56.51
-11%
|
50.56
-11%
|
42.82
-15%
|
27.16
-37%
|
25.56
-6%
|
19.31
-24%
|
15.24
-21%
|
22.6
+48%
|
21.55
-5%
|
24.33
+13%
|
21.89
-10%
|
19.59
-11%
|
16.77
-14%
|
12.99
-23%
|
17.28
+33%
|
29.68
+72%
|
57.41
+93%
|
82.03
+43%
|
93.6
+14%
|
91.28
-2%
|
82.09
-10%
|
84.13
+2%
|
83.71
0%
|
93.24
+11%
|
112.94
+21%
|
119.33
+6%
|
154.34
+29%
|
198.16
+28%
|
245.85
+24%
|
238.5
-3%
|
228.72
-4%
|
189.81
-17%
|
|
Switch to:
Switch to:
See Also
Discover More
You don't have any saved screeners yet
