PT Mastersystem Infotama Tbk (IDX:MSTI)
Indonesia
· Delayed Price · Currency is IDR 1,390.00
0.00 (0.00%)
Apr 29, 2026, 9:00 AM WIB
IDX:MSTI 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 |
|---|---|---|---|---|---|---|
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 |
| Revenue | 5,454,702 | 5,361,540 | 4,200,927 | 3,510,262 | 3,114,124 | Upgrade
|
| Revenue Growth (YoY) | 1.74% | 27.63% | 19.68% | 12.72% | 7.48% | Upgrade
|
| Cost of Revenue | 4,472,336 | 4,399,197 | 3,330,792 | 2,740,651 | 2,508,865 | Upgrade
|
| Gross Profit | 982,366 | 962,342 | 870,135 | 769,611 | 605,259 | Upgrade
|
| Selling, General & Admin | 318,296 | 316,641 | 287,895 | 230,401 | 180,827 | Upgrade
|
| Other Operating Expenses | - | - | 184.92 | 104.43 | - | Upgrade
|
| Operating Expenses | 318,296 | 316,641 | 288,080 | 230,506 | 180,827 | Upgrade
|
| Operating Income | 664,070 | 645,701 | 582,055 | 539,105 | 424,432 | Upgrade
|
| Interest Expense | -7,629 | -9,660 | -20,254 | -12,221 | -12,553 | Upgrade
|
| Interest & Investment Income | 29,651 | 19,545 | 6,650 | 3,526 | 5,534 | Upgrade
|
| Earnings From Equity Investments | -3.43 | 16.73 | 14.71 | 1,154 | 3,513 | Upgrade
|
| Currency Exchange Gain (Loss) | 1,062 | -2,223 | 1,642 | -14,893 | 1,857 | Upgrade
|
| Other Non Operating Income (Expenses) | 14,948 | 31,226 | 6,962 | 96.47 | -1,086 | Upgrade
|
| EBT Excluding Unusual Items | 702,099 | 684,606 | 577,070 | 516,768 | 421,697 | Upgrade
|
| Gain (Loss) on Sale of Assets | 506.59 | 145.44 | -267.19 | 405.88 | 40.91 | Upgrade
|
| Asset Writedown | -13.62 | -19.18 | -19.14 | -558.83 | -966.55 | Upgrade
|
| Pretax Income | 702,592 | 684,733 | 576,783 | 516,615 | 420,771 | Upgrade
|
| Income Tax Expense | 153,511 | 154,358 | 129,058 | 117,673 | 93,843 | Upgrade
|
| Net Income | 549,081 | 530,374 | 447,726 | 398,942 | 326,928 | Upgrade
|
| Net Income to Common | 549,081 | 530,374 | 447,726 | 398,942 | 326,928 | Upgrade
|
| Net Income Growth | 3.53% | 18.46% | 12.23% | 22.03% | 4.51% | Upgrade
|
| Shares Outstanding (Basic) | 3,139 | 3,139 | 2,746 | 2,668 | 2,668 | Upgrade
|
| Shares Outstanding (Diluted) | 3,139 | 3,139 | 2,746 | 2,668 | 2,668 | Upgrade
|
| Shares Change (YoY) | 0.02% | 14.29% | 2.94% | - | - | Upgrade
|
| EPS (Basic) | 174.90 | 168.97 | 163.02 | 149.53 | 122.54 | Upgrade
|
| EPS (Diluted) | 174.90 | 168.97 | 163.02 | 149.53 | 122.54 | Upgrade
|
| EPS Growth | 3.51% | 3.65% | 9.02% | 22.03% | 4.51% | Upgrade
|
| Free Cash Flow | 665,773 | 874,552 | 213,222 | 92,047 | 228,164 | Upgrade
|
| Free Cash Flow Per Share | 212.07 | 278.62 | 77.64 | 34.50 | 85.52 | Upgrade
|
| Dividend Per Share | - | 118.000 | 99.840 | - | - | Upgrade
|
| Dividend Growth | - | 18.19% | - | - | - | Upgrade
|
| Gross Margin | 18.01% | 17.95% | 20.71% | 21.93% | 19.44% | Upgrade
|
| Operating Margin | 12.17% | 12.04% | 13.86% | 15.36% | 13.63% | Upgrade
|
| Profit Margin | 10.07% | 9.89% | 10.66% | 11.37% | 10.50% | Upgrade
|
| Free Cash Flow Margin | 12.21% | 16.31% | 5.08% | 2.62% | 7.33% | Upgrade
|
| EBITDA | 739,034 | 701,366 | 641,379 | 589,122 | 463,970 | Upgrade
|
| EBITDA Margin | 13.55% | 13.08% | 15.27% | 16.78% | 14.90% | Upgrade
|
| D&A For EBITDA | 74,964 | 55,665 | 59,324 | 50,017 | 39,537 | Upgrade
|
| EBIT | 664,070 | 645,701 | 582,055 | 539,105 | 424,432 | Upgrade
|
| EBIT Margin | 12.17% | 12.04% | 13.86% | 15.36% | 13.63% | Upgrade
|
| Effective Tax Rate | 21.85% | 22.54% | 22.38% | 22.78% | 22.30% | Upgrade
|
| Advertising Expenses | 2,799 | 2,311 | 2,368 | 2,743 | 1,057 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.