PT Sinar Mas Agro Resources and Technology Tbk (IDX:SMAR)
Indonesia
· Delayed Price · Currency is IDR 5,550.00
-200.00 (-3.48%)
At close: Mar 6, 2026
IDX:SMAR 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 | 86,946,068 | 78,835,443 | 66,530,549 | 75,045,559 | 57,004,234 | Upgrade
|
| Revenue Growth (YoY) | 10.29% | 18.50% | -11.35% | 31.65% | 40.98% | Upgrade
|
| Cost of Revenue | 76,734,451 | 70,898,356 | 59,898,024 | 61,858,625 | 46,122,058 | Upgrade
|
| Gross Profit | 10,211,617 | 7,937,087 | 6,632,525 | 13,186,934 | 10,882,176 | Upgrade
|
| Selling, General & Admin | 6,623,313 | 3,732,370 | 3,240,976 | 3,145,474 | 2,770,680 | Upgrade
|
| Other Operating Expenses | - | 2,110,190 | 1,932,180 | 3,467,713 | 4,204,864 | Upgrade
|
| Operating Expenses | 6,623,313 | 5,842,560 | 5,173,156 | 6,613,187 | 6,975,544 | Upgrade
|
| Operating Income | 3,588,304 | 2,094,527 | 1,459,369 | 6,573,747 | 3,906,632 | Upgrade
|
| Interest Expense | - | -1,173,486 | -1,249,192 | -1,315,514 | -1,083,256 | Upgrade
|
| Interest & Investment Income | 20,628 | 35,683 | 56,119 | 119,439 | 243,826 | Upgrade
|
| Earnings From Equity Investments | 141,421 | 103,611 | 189,064 | 827,679 | 57,883 | Upgrade
|
| Currency Exchange Gain (Loss) | -236,715 | -168,312 | -164,985 | -171,059 | -46,312 | Upgrade
|
| Other Non Operating Income (Expenses) | -209,860 | 689,669 | 800,122 | 766,351 | 498,498 | Upgrade
|
| EBT Excluding Unusual Items | 3,303,778 | 1,581,692 | 1,090,497 | 6,800,643 | 3,577,271 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | 14,952 | 25,775 | 12,946 | 21,912 | Upgrade
|
| Asset Writedown | - | -11,202 | -7,386 | -7,618 | -5,443 | Upgrade
|
| Pretax Income | 3,303,778 | 1,585,442 | 1,108,886 | 6,805,971 | 3,593,740 | Upgrade
|
| Income Tax Expense | 718,081 | 307,173 | 191,016 | 1,301,015 | 764,322 | Upgrade
|
| Earnings From Continuing Operations | 2,585,697 | 1,278,269 | 917,870 | 5,504,956 | 2,829,418 | Upgrade
|
| Minority Interest in Earnings | -791 | -97 | -63 | -4,437 | -2,610 | Upgrade
|
| Net Income | 2,584,906 | 1,278,172 | 917,807 | 5,500,519 | 2,826,808 | Upgrade
|
| Net Income to Common | 2,584,906 | 1,278,172 | 917,807 | 5,500,519 | 2,826,808 | Upgrade
|
| Net Income Growth | 102.24% | 39.26% | -83.31% | 94.58% | 83.71% | Upgrade
|
| Shares Outstanding (Basic) | 2,872 | 2,872 | 2,872 | 2,872 | 2,872 | Upgrade
|
| Shares Outstanding (Diluted) | 2,872 | 2,872 | 2,872 | 2,872 | 2,872 | Upgrade
|
| Shares Change (YoY) | -0.00% | - | - | - | - | Upgrade
|
| EPS (Basic) | 900.00 | 445.02 | 319.55 | 1915.09 | 984.20 | Upgrade
|
| EPS (Diluted) | 900.00 | 445.02 | 319.55 | 1915.09 | 984.20 | Upgrade
|
| EPS Growth | 102.24% | 39.26% | -83.31% | 94.58% | 83.71% | Upgrade
|
| Free Cash Flow | 4,795,067 | -2,576,270 | 1,943,509 | 2,847,942 | -191,871 | Upgrade
|
| Free Cash Flow Per Share | 1669.52 | -896.97 | 676.66 | 991.56 | -66.80 | Upgrade
|
| Dividend Per Share | - | 135.000 | 95.000 | 570.000 | 295.000 | Upgrade
|
| Dividend Growth | - | 42.10% | -83.33% | 93.22% | 84.38% | Upgrade
|
| Gross Margin | 11.74% | 10.07% | 9.97% | 17.57% | 19.09% | Upgrade
|
| Operating Margin | 4.13% | 2.66% | 2.19% | 8.76% | 6.85% | Upgrade
|
| Profit Margin | 2.97% | 1.62% | 1.38% | 7.33% | 4.96% | Upgrade
|
| Free Cash Flow Margin | 5.51% | -3.27% | 2.92% | 3.79% | -0.34% | Upgrade
|
| EBITDA | 3,674,563 | 3,296,592 | 2,583,579 | 7,624,799 | 5,213,698 | Upgrade
|
| EBITDA Margin | 4.23% | 4.18% | 3.88% | 10.16% | 9.15% | Upgrade
|
| D&A For EBITDA | 86,259 | 1,202,065 | 1,124,210 | 1,051,052 | 1,307,066 | Upgrade
|
| EBIT | 3,588,304 | 2,094,527 | 1,459,369 | 6,573,747 | 3,906,632 | Upgrade
|
| EBIT Margin | 4.13% | 2.66% | 2.19% | 8.76% | 6.85% | Upgrade
|
| Effective Tax Rate | 21.73% | 19.38% | 17.23% | 19.12% | 21.27% | Upgrade
|
| Advertising Expenses | - | 219,142 | 159,237 | 199,919 | 134,934 | Upgrade
|
Source: S&P Capital IQ. Standard template. Financial Sources.