Jakarta - Delayed Quote IDR
PT Mandiri Herindo Adiperkasa Tbk (MAHA.JK)
163.00
-3.00
(-1.81%)
At close: May 9 at 4:04:48 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
2,544,017,774
2,544,017,774
1,977,730,166
1,641,926,919.70
1,319,398,179
Cost of Revenue
2,036,233,065
2,036,233,065
1,479,179,893
1,223,562,927.07
1,000,530,375
Gross Profit
507,784,709
507,784,709
498,550,273
418,363,992.63
318,867,804
Operating Expense
133,961,194
133,961,194
102,351,593
81,516,071.95
73,216,699
Operating Income
373,823,515
373,823,515
396,198,680
336,847,920.68
245,651,105
Net Non Operating Interest Income Expense
-19,521,252
-19,521,252
-18,371,839
-11,341,901.12
-10,802,908
Pretax Income
375,839,865
375,839,865
351,935,755
577,446,642.97
367,190,209
Tax Provision
82,979,441
82,979,441
85,754,877
75,825,861.18
55,410,849
Net Income Common Stockholders
296,717,067
296,717,067
267,945,886
501,620,781.79
311,779,360
Diluted NI Available to Com Stockholders
296,717,067
296,717,067
267,945,886
501,620,781.79
311,779,360
Basic EPS
17.82
--
18.82
30.10
18.71
Diluted EPS
17.82
--
18.82
30.10
18.71
Basic Average Shares
16,654,124.67
--
14,235,833.33
16,666,000
16,666,000
Diluted Average Shares
16,666,000
--
14,235,833.33
16,666,000
16,666,000
Total Operating Income as Reported
421,443,992
421,443,992
467,997,394
421,586,165.44
377,993,117
Rent Expense Supplemental
21,677,543
21,677,543
18,754,071
14,454,487.59
9,786,938
Total Expenses
2,170,194,259
2,170,194,259
1,581,531,486
1,305,078,999.03
1,073,747,074
Net Income from Continuing & Discontinued Operation
296,717,067
296,717,067
267,945,886
501,620,781.79
311,779,360
Normalized Income
311,291,949.46
311,291,949.46
338,202,767.27
329,745,349.67
210,966,851.53
Interest Income
14,744,257
14,744,257
11,947,551
2,207,489.62
1,683,912
Interest Expense
34,265,509
34,265,509
30,319,390
13,549,390.75
12,486,820
Net Interest Income
-19,521,252
-19,521,252
-18,371,839
-11,341,901.12
-10,802,908
EBIT
410,105,374
410,105,374
382,255,145
590,996,033.71
379,677,029
EBITDA
416,713,556
416,713,556
387,682,701
592,627,217.83
382,127,947
Reconciled Cost of Revenue
2,036,233,065
2,036,233,065
1,479,179,893
1,223,562,927.07
1,000,530,375
Reconciled Depreciation
6,608,182
6,608,182
5,427,556
1,631,184.12
2,450,918
Net Income from Continuing Operation Net Minority Interest
296,717,067
296,717,067
267,945,886
501,620,781.79
311,779,360
Total Unusual Items Excluding Goodwill
-18,704,548
-18,704,548
-92,891,378
197,856,418.41
118,729,367
Total Unusual Items
-18,704,548
-18,704,548
-92,891,378
197,856,418.41
118,729,367
Normalized EBITDA
435,418,104
435,418,104
480,574,079
394,770,799.42
263,398,580
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-4,129,665.54
-4,129,665.54
-22,634,496.73
25,980,986.29
17,916,858.53
12/31/2021 - 7/25/2023
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade