PT Sarana Meditama Metropolitan Tbk (IDX:SAME)
Indonesia
· Delayed Price · Currency is IDR 338.00
-4.00 (-1.17%)
Apr 28, 2026, 4:00 PM WIB
IDX:SAME 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 | 1,861,972 | 1,706,381 | 1,531,660 | 1,393,542 | 1,271,584 | Upgrade
|
| Revenue Growth (YoY) | 9.12% | 11.41% | 9.91% | 9.59% | 55.68% | Upgrade
|
| Cost of Revenue | 1,320,298 | 1,203,868 | 1,090,038 | 950,231 | 752,905 | Upgrade
|
| Gross Profit | 541,673 | 502,513 | 441,623 | 443,311 | 518,679 | Upgrade
|
| Selling, General & Admin | 430,223 | 410,004 | 405,122 | 413,715 | 325,966 | Upgrade
|
| Other Operating Expenses | -3,918 | -9,703 | -10,452 | -4,581 | -4,450 | Upgrade
|
| Operating Expenses | 426,305 | 400,301 | 394,670 | 409,134 | 321,516 | Upgrade
|
| Operating Income | 115,368 | 102,212 | 46,952 | 34,177 | 197,163 | Upgrade
|
| Interest Expense | -71,585 | -79,160 | -69,778 | -40,388 | -41,094 | Upgrade
|
| Interest & Investment Income | 2,165 | 4,138 | 6,026 | 6,797 | 12,719 | Upgrade
|
| Earnings From Equity Investments | 20,329 | 17,492 | 35,640 | 22,356 | -11,594 | Upgrade
|
| Other Non Operating Income (Expenses) | -7,311 | -6,730 | -6,207 | -5,826 | - | Upgrade
|
| EBT Excluding Unusual Items | 58,967 | 37,952 | 12,633 | 17,117 | 157,195 | Upgrade
|
| Gain (Loss) on Sale of Assets | 328.16 | 216.57 | 374.56 | 107.79 | -13,038 | Upgrade
|
| Pretax Income | 59,295 | 38,169 | 13,007 | 17,225 | 144,157 | Upgrade
|
| Income Tax Expense | 21,831 | 17,564 | -4,735 | 7,642 | 1,520 | Upgrade
|
| Earnings From Continuing Operations | 37,465 | 20,605 | 17,742 | 9,583 | 142,637 | Upgrade
|
| Minority Interest in Earnings | -7,389 | -8,757 | -5,490 | -5,235 | 1,533 | Upgrade
|
| Net Income | 30,076 | 11,849 | 12,252 | 4,347 | 144,169 | Upgrade
|
| Net Income to Common | 30,076 | 11,849 | 12,252 | 4,347 | 144,169 | Upgrade
|
| Net Income Growth | 153.83% | -3.29% | 181.84% | -96.98% | - | Upgrade
|
| Shares Outstanding (Basic) | 17,157 | 17,147 | 17,137 | 17,130 | 13,544 | Upgrade
|
| Shares Outstanding (Diluted) | 17,157 | 17,147 | 17,137 | 17,130 | 13,544 | Upgrade
|
| Shares Change (YoY) | 0.06% | 0.06% | 0.04% | 26.48% | 103.02% | Upgrade
|
| EPS (Basic) | 1.75 | 0.69 | 0.71 | 0.25 | 10.64 | Upgrade
|
| EPS (Diluted) | 1.75 | 0.69 | 0.71 | 0.25 | 10.64 | Upgrade
|
| EPS Growth | 153.68% | -3.35% | 181.73% | -97.62% | - | Upgrade
|
| Free Cash Flow | -2,001 | -1,206 | -320,773 | -4,784 | 114,699 | Upgrade
|
| Free Cash Flow Per Share | -0.12 | -0.07 | -18.72 | -0.28 | 8.47 | Upgrade
|
| Gross Margin | 29.09% | 29.45% | 28.83% | 31.81% | 40.79% | Upgrade
|
| Operating Margin | 6.20% | 5.99% | 3.06% | 2.45% | 15.50% | Upgrade
|
| Profit Margin | 1.62% | 0.69% | 0.80% | 0.31% | 11.34% | Upgrade
|
| Free Cash Flow Margin | -0.11% | -0.07% | -20.94% | -0.34% | 9.02% | Upgrade
|
| EBITDA | 347,311 | 314,505 | 267,457 | 237,416 | 346,941 | Upgrade
|
| EBITDA Margin | 18.65% | 18.43% | 17.46% | 17.04% | 27.28% | Upgrade
|
| D&A For EBITDA | 231,943 | 212,293 | 220,504 | 203,239 | 149,778 | Upgrade
|
| EBIT | 115,368 | 102,212 | 46,952 | 34,177 | 197,163 | Upgrade
|
| EBIT Margin | 6.20% | 5.99% | 3.06% | 2.45% | 15.50% | Upgrade
|
| Effective Tax Rate | 36.82% | 46.02% | - | 44.37% | 1.05% | Upgrade
|
| Advertising Expenses | - | - | - | 15,284 | 7,373 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.