PT Darma Henwa Tbk (IDX:DEWA)
Indonesia
· Delayed Price · Currency is IDR 174.00
+23.00 (15.23%)
May 14, 2025, 11:50 AM WIB
PT Darma Henwa Tbk Income Statement
Financials in millions IDR. Fiscal year is January - December.
Millions IDR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2015 - 2019 |
|---|---|---|---|---|---|---|---|
Period Ending | Mar '25 Mar 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2015 - 2019 |
| Revenue | 6,163,950 | 6,031,957 | 7,372,668 | 6,068,501 | 4,598,059 | 4,222,902 | Upgrade
|
| Revenue Growth (YoY) | -12.74% | -18.19% | 21.49% | 31.98% | 8.88% | -11.46% | Upgrade
|
| Cost of Revenue | 5,657,565 | 5,631,380 | 6,860,159 | 6,060,174 | 4,101,985 | 4,118,941 | Upgrade
|
| Gross Profit | 506,385 | 400,577 | 512,510 | 8,327 | 496,073 | 103,961 | Upgrade
|
| Selling, General & Admin | 214,180 | 233,537 | 282,048 | 198,462 | 147,134 | 132,897 | Upgrade
|
| Other Operating Expenses | 28,319 | 27,550 | 32,911 | 37,480 | 32,748 | 16,926 | Upgrade
|
| Operating Expenses | 242,499 | 261,088 | 314,960 | 235,942 | 179,882 | 149,822 | Upgrade
|
| Operating Income | 263,886 | 139,489 | 197,550 | -227,615 | 316,191 | -45,862 | Upgrade
|
| Interest Expense | -108,968 | -79,903 | -156,467 | -193,466 | -150,037 | -142,537 | Upgrade
|
| Interest & Investment Income | 4,501 | 4,541 | 3,285 | 4,804 | 2,648 | 7,341 | Upgrade
|
| Earnings From Equity Investments | 19.1 | 455.47 | 427.26 | 1,220 | 0.78 | -15.07 | Upgrade
|
| Currency Exchange Gain (Loss) | -7,370 | -3,146 | -9,096 | 168,459 | -28,678 | 184,717 | Upgrade
|
| Other Non Operating Income (Expenses) | -6,446 | -5,246 | -3,163 | -4,029 | -3,021 | -437 | Upgrade
|
| EBT Excluding Unusual Items | 145,622 | 56,191 | 32,536 | -250,628 | 137,103 | 3,207 | Upgrade
|
| Gain (Loss) on Sale of Assets | - | - | - | 740.05 | - | - | Upgrade
|
| Pretax Income | 145,622 | 56,191 | 32,536 | -249,888 | 137,103 | 3,207 | Upgrade
|
| Income Tax Expense | 68,408 | 39,835 | -2,758 | -1,180 | 121,542 | -19,744 | Upgrade
|
| Earnings From Continuing Operations | 77,215 | 16,356 | 35,295 | -248,708 | 15,561 | 22,952 | Upgrade
|
| Minority Interest in Earnings | 30.77 | -20.75 | -0.11 | -30.7 | -79.87 | -110.13 | Upgrade
|
| Net Income | 77,246 | 16,335 | 35,295 | -248,739 | 15,481 | 22,842 | Upgrade
|
| Net Income to Common | 77,246 | 16,335 | 35,295 | -248,739 | 15,481 | 22,842 | Upgrade
|
| Net Income Growth | 118.35% | -53.72% | - | - | -32.22% | -56.16% | Upgrade
|
| Shares Outstanding (Basic) | 26,562 | 21,854 | 21,854 | 21,854 | 21,854 | 21,854 | Upgrade
|
| Shares Outstanding (Diluted) | 26,562 | 21,854 | 21,854 | 21,854 | 21,854 | 21,854 | Upgrade
|
| EPS (Basic) | 2.91 | 0.75 | 1.62 | -11.38 | 0.70 | 1.04 | Upgrade
|
| EPS (Diluted) | 2.91 | 0.75 | 1.62 | -11.38 | 0.70 | 1.04 | Upgrade
|
| EPS Growth | 79.65% | -53.72% | - | - | -33.17% | -56.11% | Upgrade
|
| Free Cash Flow | -1,360,499 | -822,700 | 923,063 | 2,085 | 734,121 | 252,149 | Upgrade
|
| Free Cash Flow Per Share | -51.22 | -37.65 | 42.24 | 0.10 | 33.59 | 11.54 | Upgrade
|
| Gross Margin | 8.21% | 6.64% | 6.95% | 0.14% | 10.79% | 2.46% | Upgrade
|
| Operating Margin | 4.28% | 2.31% | 2.68% | -3.75% | 6.88% | -1.09% | Upgrade
|
| Profit Margin | 1.25% | 0.27% | 0.48% | -4.10% | 0.34% | 0.54% | Upgrade
|
| Free Cash Flow Margin | -22.07% | -13.64% | 12.52% | 0.03% | 15.97% | 5.97% | Upgrade
|
| EBITDA | 874,976 | 733,391 | 899,364 | 485,722 | 921,157 | 474,218 | Upgrade
|
| EBITDA Margin | 14.19% | 12.16% | 12.20% | 8.00% | 20.03% | 11.23% | Upgrade
|
| D&A For EBITDA | 611,090 | 593,902 | 701,814 | 713,338 | 604,966 | 520,080 | Upgrade
|
| EBIT | 263,886 | 139,489 | 197,550 | -227,615 | 316,191 | -45,862 | Upgrade
|
| EBIT Margin | 4.28% | 2.31% | 2.68% | -3.75% | 6.88% | -1.09% | Upgrade
|
| Effective Tax Rate | 46.98% | 70.89% | - | - | 88.65% | - | Upgrade
|
Updated Dec 30, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.