PT Vastland Indonesia Tbk (IDX:VAST)
Indonesia
· Delayed Price · Currency is IDR 127.00
+2.00 (1.60%)
Last updated: Apr 29, 2026, 11:42 AM WIB
PT Vastland Indonesia 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 - 2019 |
|---|---|---|---|---|---|---|
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 - 2019 |
| Rental Revenue | 39,633 | 38,112 | 25,685 | 23,761 | 21,900 | Upgrade
|
| Total Revenue | 39,633 | 38,112 | 25,685 | 23,761 | 21,900 | Upgrade
|
| Revenue Growth (YoY | 3.99% | 48.38% | 8.10% | 8.50% | 15.86% | Upgrade
|
| Property Expenses | 7,006 | 9,217 | 4,053 | 2,074 | 2,022 | Upgrade
|
| Selling, General & Administrative | 1,861 | 1,754 | 2,007 | 752.76 | 933.22 | Upgrade
|
| Depreciation & Amortization | 331.52 | 403.3 | 395.7 | 255.43 | 316.71 | Upgrade
|
| Other Operating Expenses | 2,851 | 2,444 | 3,698 | 2,588 | 2,223 | Upgrade
|
| Total Operating Expenses | 12,049 | 13,817 | 10,154 | 5,671 | 5,494 | Upgrade
|
| Operating Income | 27,583 | 24,295 | 15,532 | 18,091 | 16,406 | Upgrade
|
| Interest Expense | -6,800 | -6,439 | -1,634 | -2,724 | -3,006 | Upgrade
|
| Interest & Investment Income | 172.41 | 244.28 | 312.93 | 3.89 | 2.91 | Upgrade
|
| Other Non-Operating Income | 9.15 | -119.35 | -22.87 | -466.5 | -4.91 | Upgrade
|
| EBT Excluding Unusual Items | 20,965 | 17,981 | 14,188 | 14,904 | 13,398 | Upgrade
|
| Gain (Loss) on Sale of Assets | -212.33 | 146.38 | - | -11.79 | 118.54 | Upgrade
|
| Asset Writedown | - | - | 87,104 | 3,987 | 103,338 | Upgrade
|
| Pretax Income | 20,753 | 18,127 | 101,292 | 18,879 | 116,855 | Upgrade
|
| Income Tax Expense | 3,760 | 3,341 | 2,497 | 2,291 | 2,195 | Upgrade
|
| Net Income | 16,993 | 14,786 | 98,795 | 16,588 | 114,660 | Upgrade
|
| Net Income to Common | 16,993 | 14,786 | 98,795 | 16,588 | 114,660 | Upgrade
|
| Net Income Growth | 14.92% | -85.03% | 495.60% | -85.53% | 6072.45% | Upgrade
|
| Basic Shares Outstanding | 3,056 | 3,056 | 3,000 | 2,406 | 2,010 | Upgrade
|
| Diluted Shares Outstanding | 3,056 | 3,056 | 3,000 | 2,406 | 2,010 | Upgrade
|
| Shares Change (YoY) | 0.00% | 1.84% | 24.72% | 19.68% | 0.22% | Upgrade
|
| EPS (Basic) | 5.56 | 4.84 | 32.93 | 6.90 | 57.04 | Upgrade
|
| EPS (Diluted) | 5.56 | 4.84 | 32.93 | 6.90 | 57.04 | Upgrade
|
| EPS Growth | 14.90% | -85.30% | 377.53% | -87.91% | 6058.99% | Upgrade
|
| Operating Margin | 69.60% | 63.75% | 60.47% | 76.13% | 74.91% | Upgrade
|
| Profit Margin | 42.88% | 38.80% | 384.64% | 69.81% | 523.55% | Upgrade
|
| EBITDA | 27,915 | 24,698 | 15,927 | 18,346 | 16,723 | Upgrade
|
| EBITDA Margin | 70.43% | 64.80% | 62.01% | 77.21% | 76.36% | Upgrade
|
| D&A For Ebitda | 331.52 | 403.3 | 395.7 | 255.43 | 316.71 | Upgrade
|
| EBIT | 27,583 | 24,295 | 15,532 | 18,091 | 16,406 | Upgrade
|
| EBIT Margin | 69.60% | 63.75% | 60.47% | 76.13% | 74.91% | Upgrade
|
| Effective Tax Rate | 18.12% | 18.43% | 2.46% | 12.14% | 1.88% | Upgrade
|
Source: S&P Capital IQ. Real Estate template. Financial Sources.