PT Emdeki Utama Tbk (IDX:MDKI)
Indonesia
· Delayed Price · Currency is IDR 190.00
-2.00 (-1.04%)
Apr 29, 2026, 8:58 AM WIB
PT Emdeki Utama Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | 2020 - 2016 |
|---|---|---|---|---|---|---|
Period Ending | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | 2020 - 2016 |
| Revenue | 319,174 | 344,460 | 470,700 | 486,876 | 397,308 | Upgrade
|
| Revenue Growth (YoY) | -7.34% | -26.82% | -3.32% | 22.54% | 13.52% | Upgrade
|
| Cost of Revenue | 244,028 | 271,473 | 364,809 | 386,023 | 311,458 | Upgrade
|
| Gross Profit | 75,146 | 72,987 | 105,891 | 100,853 | 85,850 | Upgrade
|
| Selling, General & Admin | 39,112 | 42,572 | 50,422 | 53,743 | 50,215 | Upgrade
|
| Other Operating Expenses | 1,706 | 4,011 | 2,798 | 2,880 | 1,585 | Upgrade
|
| Operating Expenses | 40,818 | 46,583 | 53,220 | 56,623 | 51,800 | Upgrade
|
| Operating Income | 34,328 | 26,404 | 52,671 | 44,230 | 34,050 | Upgrade
|
| Interest Expense | -1,085 | -827 | -655 | -1,090 | -338 | Upgrade
|
| Interest & Investment Income | 8,623 | 8,199 | 6,152 | 4,014 | 5,319 | Upgrade
|
| Currency Exchange Gain (Loss) | - | - | - | -1,830 | -25 | Upgrade
|
| Other Non Operating Income (Expenses) | 3,199 | 2,265 | 3,356 | 3,731 | 8,039 | Upgrade
|
| EBT Excluding Unusual Items | 45,065 | 36,041 | 61,524 | 49,055 | 47,045 | Upgrade
|
| Gain (Loss) on Sale of Assets | -736 | - | - | - | - | Upgrade
|
| Asset Writedown | - | -686 | - | - | - | Upgrade
|
| Pretax Income | 44,329 | 35,355 | 61,524 | 49,055 | 47,045 | Upgrade
|
| Income Tax Expense | 8,840 | 6,668 | 13,117 | 10,638 | 8,194 | Upgrade
|
| Earnings From Continuing Operations | 35,489 | 28,687 | 48,407 | 38,417 | 38,851 | Upgrade
|
| Minority Interest in Earnings | -1,077 | -1,139 | -612 | -467 | -141 | Upgrade
|
| Net Income | 34,412 | 27,548 | 47,795 | 37,950 | 38,710 | Upgrade
|
| Net Income to Common | 34,412 | 27,548 | 47,795 | 37,950 | 38,710 | Upgrade
|
| Net Income Growth | 24.92% | -42.36% | 25.94% | -1.96% | -2.83% | Upgrade
|
| Shares Outstanding (Basic) | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | Upgrade
|
| Shares Outstanding (Diluted) | 2,530 | 2,530 | 2,530 | 2,530 | 2,530 | Upgrade
|
| EPS (Basic) | 13.60 | 10.89 | 18.89 | 15.00 | 15.30 | Upgrade
|
| EPS (Diluted) | 13.60 | 10.89 | 18.89 | 15.00 | 15.30 | Upgrade
|
| EPS Growth | 24.92% | -42.36% | 25.94% | -1.96% | -2.83% | Upgrade
|
| Free Cash Flow | 37,163 | 50,144 | 60,289 | -20,416 | 23,489 | Upgrade
|
| Free Cash Flow Per Share | 14.69 | 19.82 | 23.83 | -8.07 | 9.28 | Upgrade
|
| Dividend Per Share | - | 8.000 | 12.000 | 10.000 | 10.000 | Upgrade
|
| Dividend Growth | - | -33.33% | 20.00% | - | -16.67% | Upgrade
|
| Gross Margin | 23.54% | 21.19% | 22.50% | 20.71% | 21.61% | Upgrade
|
| Operating Margin | 10.76% | 7.66% | 11.19% | 9.08% | 8.57% | Upgrade
|
| Profit Margin | 10.78% | 8.00% | 10.15% | 7.80% | 9.74% | Upgrade
|
| Free Cash Flow Margin | 11.64% | 14.56% | 12.81% | -4.19% | 5.91% | Upgrade
|
| EBITDA | 53,071 | 43,976 | 69,593 | 59,149 | 48,786 | Upgrade
|
| EBITDA Margin | 16.63% | 12.77% | 14.79% | 12.15% | 12.28% | Upgrade
|
| D&A For EBITDA | 18,743 | 17,572 | 16,922 | 14,919 | 14,736 | Upgrade
|
| EBIT | 34,328 | 26,404 | 52,671 | 44,230 | 34,050 | Upgrade
|
| EBIT Margin | 10.76% | 7.66% | 11.19% | 9.08% | 8.57% | Upgrade
|
| Effective Tax Rate | 19.94% | 18.86% | 21.32% | 21.69% | 17.42% | Upgrade
|
| Advertising Expenses | 412 | 484 | 415 | 451 | 458 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.