PT Emdeki Utama Tbk (IDX:MDKI)
Indonesia
· Delayed Price · Currency is IDR 197.00
-3.00 (-1.50%)
At close: Mar 6, 2026
PT Emdeki Utama Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2019 - 2015 |
|---|---|---|---|---|---|---|---|
Period Ending | Sep '25 Sep 30, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2019 - 2015 |
| Revenue | 330,788 | 344,460 | 470,700 | 486,876 | 397,308 | 349,983 | Upgrade
|
| Revenue Growth (YoY) | -10.11% | -26.82% | -3.32% | 22.54% | 13.52% | 0.12% | Upgrade
|
| Cost of Revenue | 252,243 | 271,473 | 364,809 | 386,023 | 311,458 | 263,712 | Upgrade
|
| Gross Profit | 78,545 | 72,987 | 105,891 | 100,853 | 85,850 | 86,271 | Upgrade
|
| Selling, General & Admin | 42,692 | 42,572 | 50,422 | 53,743 | 50,215 | 41,786 | Upgrade
|
| Other Operating Expenses | 3,941 | 4,011 | 2,798 | 2,880 | 1,585 | 1,615 | Upgrade
|
| Operating Expenses | 46,633 | 46,583 | 53,220 | 56,623 | 51,800 | 43,401 | Upgrade
|
| Operating Income | 31,912 | 26,404 | 52,671 | 44,230 | 34,050 | 42,870 | Upgrade
|
| Interest Expense | -523 | -827 | -655 | -1,090 | -338 | -1,097 | Upgrade
|
| Interest & Investment Income | 8,770 | 8,199 | 6,152 | 4,014 | 5,319 | 8,402 | Upgrade
|
| Currency Exchange Gain (Loss) | -249 | - | - | -1,830 | -25 | -2,036 | Upgrade
|
| Other Non Operating Income (Expenses) | 2,094 | 2,265 | 3,356 | 3,731 | 8,039 | 1,957 | Upgrade
|
| EBT Excluding Unusual Items | 42,004 | 36,041 | 61,524 | 49,055 | 47,045 | 50,096 | Upgrade
|
| Asset Writedown | -686 | -686 | - | - | - | - | Upgrade
|
| Pretax Income | 41,318 | 35,355 | 61,524 | 49,055 | 47,045 | 50,096 | Upgrade
|
| Income Tax Expense | 8,132 | 6,668 | 13,117 | 10,638 | 8,194 | 10,011 | Upgrade
|
| Earnings From Continuing Operations | 33,186 | 28,687 | 48,407 | 38,417 | 38,851 | 40,085 | Upgrade
|
| Minority Interest in Earnings | -823 | -1,139 | -612 | -467 | -141 | -246 | Upgrade
|
| Net Income | 32,363 | 27,548 | 47,795 | 37,950 | 38,710 | 39,839 | Upgrade
|
| Net Income to Common | 32,363 | 27,548 | 47,795 | 37,950 | 38,710 | 39,839 | Upgrade
|
| Net Income Growth | 2.60% | -42.36% | 25.94% | -1.96% | -2.83% | 22.74% | Upgrade
|
| Shares Outstanding (Basic) | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | Upgrade
|
| Shares Outstanding (Diluted) | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | Upgrade
|
| EPS (Basic) | 12.79 | 10.89 | 18.89 | 15.00 | 15.30 | 15.75 | Upgrade
|
| EPS (Diluted) | 12.79 | 10.89 | 18.89 | 15.00 | 15.30 | 15.75 | Upgrade
|
| EPS Growth | 2.60% | -42.36% | 25.94% | -1.96% | -2.83% | 22.74% | Upgrade
|
| Free Cash Flow | 52,126 | 50,144 | 60,289 | -20,416 | 23,489 | 58,896 | Upgrade
|
| Free Cash Flow Per Share | 20.60 | 19.82 | 23.83 | -8.07 | 9.28 | 23.28 | Upgrade
|
| Dividend Per Share | - | - | 12.000 | 10.000 | 10.000 | 12.000 | Upgrade
|
| Dividend Growth | - | - | 20.00% | - | -16.67% | 33.33% | Upgrade
|
| Gross Margin | 23.75% | 21.19% | 22.50% | 20.71% | 21.61% | 24.65% | Upgrade
|
| Operating Margin | 9.65% | 7.66% | 11.19% | 9.08% | 8.57% | 12.25% | Upgrade
|
| Profit Margin | 9.78% | 8.00% | 10.15% | 7.80% | 9.74% | 11.38% | Upgrade
|
| Free Cash Flow Margin | 15.76% | 14.56% | 12.81% | -4.19% | 5.91% | 16.83% | Upgrade
|
| EBITDA | 62,282 | 43,976 | 69,593 | 59,149 | 48,786 | 56,775 | Upgrade
|
| EBITDA Margin | 18.83% | 12.77% | 14.79% | 12.15% | 12.28% | 16.22% | Upgrade
|
| D&A For EBITDA | 30,370 | 17,572 | 16,922 | 14,919 | 14,736 | 13,905 | Upgrade
|
| EBIT | 31,912 | 26,404 | 52,671 | 44,230 | 34,050 | 42,870 | Upgrade
|
| EBIT Margin | 9.65% | 7.66% | 11.19% | 9.08% | 8.57% | 12.25% | Upgrade
|
| Effective Tax Rate | 19.68% | 18.86% | 21.32% | 21.69% | 17.42% | 19.98% | Upgrade
|
| Advertising Expenses | - | 484 | 415 | 451 | 458 | 356 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.