PT Indo Kordsa Tbk
IDX:BRAM.JK
6425 (IDR) • At close November 14, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2024 Q3 | 2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 60.514 | 63.339 | 56.398 | 59.426 | 60.674 | 66.476 | 65.387 | 78.526 | 82.47 | 87.674 | 86.564 | 71.649 | 66.009 | 60.543 | 61.565 | 53.719 | 39.195 | 28.032 | 47.547 | 56.122 | 61.045 | 62.191 | 66.262 | 68.83 | 68.968 | 64.496 | 62.146 | 63.687 | 60.51 | 59.974 | 57.611 | 56.309 | 53.155 | 58.715 | 52.119 | 51.801 | 51.716 | 54.327 | 50.023 | 50.955 | 53.591 | 54.9 | 48.271 | 57.771 | 50.904 | 49.246 | 42.247 | 43.661 | 42.846 |
Kosten van de omzet
| 50.364 | 53.874 | 46.592 | 48.222 | 53.156 | 56.363 | 56.636 | 61.03 | 65.916 | 73.077 | 68.225 | 60.186 | 51.713 | 48.744 | 51.038 | 48.588 | 37.717 | 26.767 | 43.522 | 51.394 | 55.828 | 53.295 | 53.964 | 59.521 | 59.423 | 54.437 | 49.952 | 54.664 | 48.92 | 47.265 | 44.181 | 44.136 | 42.431 | 46.793 | 41.786 | 39.633 | 45.114 | 45.793 | 42.032 | 44.513 | 44.439 | 45.074 | 39.362 | 47.811 | 46.201 | 44.78 | 39.165 | 41.708 | 42.345 |
Brutowinst
| 10.15 | 9.466 | 9.806 | 11.204 | 7.517 | 10.113 | 8.751 | 17.496 | 16.554 | 14.597 | 18.339 | 11.463 | 14.296 | 11.8 | 10.527 | 5.131 | 1.478 | 1.265 | 4.025 | 4.728 | 5.216 | 8.895 | 12.298 | 9.309 | 9.545 | 10.059 | 12.195 | 9.023 | 11.59 | 12.709 | 13.431 | 12.173 | 10.724 | 11.923 | 10.333 | 12.168 | 6.601 | 8.534 | 7.992 | 6.442 | 9.152 | 9.826 | 8.909 | 9.96 | 4.702 | 4.466 | 3.082 | 1.953 | 0.501 |
Brutowinstmarge
| 0.168 | 0.149 | 0.174 | 0.189 | 0.124 | 0.152 | 0.134 | 0.223 | 0.201 | 0.166 | 0.212 | 0.16 | 0.217 | 0.195 | 0.171 | 0.096 | 0.038 | 0.045 | 0.085 | 0.084 | 0.085 | 0.143 | 0.186 | 0.135 | 0.138 | 0.156 | 0.196 | 0.142 | 0.192 | 0.212 | 0.233 | 0.216 | 0.202 | 0.203 | 0.198 | 0.235 | 0.128 | 0.157 | 0.16 | 0.126 | 0.171 | 0.179 | 0.185 | 0.172 | 0.092 | 0.091 | 0.073 | 0.045 | 0.012 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0.331 | 0 | 0 | 0 | 0.121 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0.625 | 0.691 | 0.62 | 0.428 | 0.599 | 0.626 | 0.81 | 0.368 | 0.645 | 0.535 | 0.482 | 0.401 | 0.285 | 0.296 | 0.201 | 0.314 | 0.151 | 0.157 | 0.28 | 0.227 | 0.335 | 0.267 | 0.283 | 0.579 | 0.262 | 0.234 | 0.302 | -3.654 | 1.659 | 1.719 | 1.384 | 5.443 | 0.206 | 0.273 | 0.241 | 0.688 | 0.234 | 0.407 | 0.201 | 0.584 | 0.199 | 0.209 | 0.313 | 0.39 | 1.354 | 1.759 | 1.353 | 1.511 | 1.545 |
Verkoop- en marketingkosten
| 2.494 | 2.05 | 2.561 | 1.608 | 1.487 | 1.572 | 1.248 | 1.906 | 2.711 | 3.445 | 3.093 | 3.559 | 2.511 | 1.692 | 2.112 | 2.06 | 0.89 | 0.693 | 0.971 | 1.121 | 1.123 | 1.206 | 1.462 | 1.76 | 1.51 | 1.621 | 1.555 | 1.706 | 1.743 | 1.992 | 1.551 | 2.344 | 1.064 | 1.282 | 1.219 | 1.288 | 1.201 | 1.08 | 1.142 | 0.946 | 1.364 | 1.194 | 1.097 | 1.381 | 1.263 | 1.249 | 1.046 | 0.902 | 1.006 |
Verkoop-, algemene en administratieve kosten
| 3.118 | 2.741 | 3.181 | 2.036 | 2.086 | 2.199 | 2.059 | 2.274 | 3.356 | 3.981 | 3.575 | 3.961 | 2.795 | 1.988 | 2.313 | 2.374 | 1.041 | 0.85 | 1.252 | 1.348 | 1.458 | 1.473 | 1.745 | 2.34 | 1.771 | 1.855 | 1.857 | -1.948 | 3.402 | 3.711 | 2.936 | 7.787 | 1.269 | 1.555 | 1.46 | 1.975 | 1.436 | 1.487 | 1.343 | 1.53 | 1.562 | 1.403 | 1.41 | 1.771 | 2.633 | 3.024 | 2.419 | 2.33 | 2.578 |
Overige kosten
| 1.613 | 0.337 | -0.079 | -1.975 | 0.231 | 0.795 | 1.723 | 1.436 | 1.67 | 1.677 | 1.783 | -0.525 | 1.305 | 0.157 | -0.161 | 0.093 | 0.233 | -0.24 | 0.128 | 0.444 | -0.103 | 0.232 | 0.064 | 1.26 | -0.248 | 1.191 | 1.314 | 0.41 | 0.017 | -0.275 | -0.083 | 0.228 | 0.001 | 0 | 0.002 | -1.885 | 1.486 | 0.39 | -0.157 | 1.176 | -0.21 | 0.287 | -1.252 | -1.505 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 4.731 | 4.411 | 4.69 | 3.662 | 3.897 | 4.008 | 3.782 | 3.71 | 5.025 | 5.657 | 5.358 | 6.458 | 4.37 | 3.424 | 3.598 | 8.958 | 2.288 | 1.924 | 2.707 | 2.797 | 2.775 | 3.356 | 3.268 | 4.042 | 3.289 | 3.046 | 3.171 | 3.712 | 3.419 | 3.436 | 2.853 | 3.151 | 2.947 | 3.331 | 2.641 | 3.72 | 2.927 | 3.155 | 2.02 | 3.636 | 2.946 | 2.891 | 2.559 | 3.216 | 0.385 | 3.601 | 1.884 | 4.429 | 5.754 |
Bedrijfsresultaat
| 6.463 | 5.074 | 4.675 | 7.712 | 3.455 | 7.049 | 6.645 | 12.954 | 11.612 | 8.563 | 13.137 | 9.965 | 11.26 | 8.913 | 6.395 | -2.657 | -0.861 | 0.216 | -0.165 | 4.005 | 2.392 | 5.892 | 9.316 | 7.706 | 6.143 | 6.297 | 8.845 | 5.311 | 8.17 | 9.273 | 10.578 | 9.037 | 8.024 | 8.744 | 7.732 | 10.051 | 2.212 | 4.846 | 5.407 | 3.876 | 6.084 | 6.494 | 7.481 | 3.127 | 3.578 | 1.517 | 0.734 | -15.738 | 5.822 |
Bedrijfsresultaat ratio
| 0.107 | 0.08 | 0.083 | 0.13 | 0.057 | 0.106 | 0.102 | 0.165 | 0.141 | 0.098 | 0.152 | 0.139 | 0.171 | 0.147 | 0.104 | -0.049 | -0.022 | 0.008 | -0.003 | 0.071 | 0.039 | 0.095 | 0.141 | 0.112 | 0.089 | 0.098 | 0.142 | 0.083 | 0.135 | 0.155 | 0.184 | 0.16 | 0.151 | 0.149 | 0.148 | 0.194 | 0.043 | 0.089 | 0.108 | 0.076 | 0.114 | 0.118 | 0.155 | 0.054 | 0.07 | 0.031 | 0.017 | -0.36 | 0.136 |
Totaal overige inkomsten en kosten netto
| 0.446 | 0.371 | 0.3 | 0.249 | 0.052 | -0.214 | -0.043 | -0.132 | 0.485 | -0.236 | -0.283 | -0.343 | 0.029 | -0.205 | -0.2 | -0.24 | -0.21 | -0.167 | -0.178 | -0.178 | -0.347 | -0.276 | -0.265 | -0.456 | -0.561 | -0.439 | -0.439 | 2.154 | -0.411 | -0.354 | -0.656 | -0.714 | -0.756 | -0.832 | -1.133 | -1.06 | -1 | -1.067 | -1.105 | -1.609 | -0.475 | -0.459 | -0.347 | -0.402 | -0.321 | -0.881 | 0.309 | 21.525 | 0.409 |
Inkomen voor belasting
| 6.909 | 5.445 | 4.975 | 7.962 | 3.507 | 6.836 | 6.602 | 12.722 | 11.447 | 8.327 | 12.854 | 9.832 | 11.079 | 8.708 | 6.195 | -2.908 | -1.061 | 0.049 | -0.342 | 3.827 | 2.045 | 5.616 | 9.051 | 7.25 | 5.582 | 5.858 | 8.407 | 7.465 | 7.759 | 8.919 | 9.926 | 9.26 | 7.267 | 7.911 | 6.599 | 8.99 | 1.212 | 3.779 | 4.302 | 3.019 | 5.609 | 6.035 | 7.134 | 2.725 | 3.989 | 0.636 | 1.044 | 5.787 | 6.231 |
Inkomen voor belasting ratio
| 0.114 | 0.086 | 0.088 | 0.134 | 0.058 | 0.103 | 0.101 | 0.162 | 0.139 | 0.095 | 0.148 | 0.137 | 0.168 | 0.144 | 0.101 | -0.054 | -0.027 | 0.002 | -0.007 | 0.068 | 0.033 | 0.09 | 0.137 | 0.105 | 0.081 | 0.091 | 0.135 | 0.117 | 0.128 | 0.149 | 0.172 | 0.164 | 0.137 | 0.135 | 0.127 | 0.174 | 0.023 | 0.07 | 0.086 | 0.059 | 0.105 | 0.11 | 0.148 | 0.047 | 0.078 | 0.013 | 0.025 | 0.133 | 0.145 |
Belastingkosten
| 1.42 | 1.686 | 0.959 | 1.312 | 2.365 | 2.132 | 1.645 | 2.707 | 2.589 | 2.226 | 2.909 | 3.252 | 2.554 | 2.153 | 1.415 | 0.11 | 0.092 | 0.397 | -0.816 | 0.906 | 0.669 | 2.188 | 2.193 | 2.047 | 1.361 | 2.264 | 2.048 | 1.937 | 3.125 | 2.106 | 2.334 | 2.729 | 1.799 | 2.64 | 1.571 | 1.973 | 0.86 | 1.591 | 1.287 | 0.735 | 1.172 | 2.064 | 1.94 | 0.624 | 0.616 | 0.976 | 0.635 | 0.12 | 0.092 |
Nettowinst
| 4.842 | 3.104 | 3.36 | 5.74 | 0.663 | 4.349 | 4.563 | 9.286 | 8.095 | 5.572 | 9.089 | 6.082 | 8.1 | 6.22 | 4.572 | -3.275 | -1.033 | -0.012 | 0.424 | 2.768 | 1.259 | 3.185 | 6.291 | 4.728 | 3.598 | 2.951 | 5.695 | 6.171 | 3.688 | 5.819 | 6.646 | 5.635 | 4.743 | 4.499 | 4.39 | 6.309 | -0.39 | 1.876 | 2.618 | 1.85 | 3.859 | 3.38 | 4.707 | 1.623 | 2.478 | 0.138 | 0.588 | 4.668 | 3.882 |
Nettowinstmarge
| 0.08 | 0.049 | 0.06 | 0.097 | 0.011 | 0.065 | 0.07 | 0.118 | 0.098 | 0.064 | 0.105 | 0.085 | 0.123 | 0.103 | 0.074 | -0.061 | -0.026 | -0 | 0.009 | 0.049 | 0.021 | 0.051 | 0.095 | 0.069 | 0.052 | 0.046 | 0.092 | 0.097 | 0.061 | 0.097 | 0.115 | 0.1 | 0.089 | 0.077 | 0.084 | 0.122 | -0.008 | 0.035 | 0.052 | 0.036 | 0.072 | 0.062 | 0.098 | 0.028 | 0.049 | 0.003 | 0.014 | 0.107 | 0.091 |
WPA (Winst Per Aandeel)
| 0.011 | 0.007 | 0.008 | 0.013 | 0.002 | 0.01 | 0.01 | 0.021 | 0.018 | 0.012 | 0.02 | 0.015 | 0.018 | 0.014 | 0.01 | -0.007 | -0.002 | 0 | 0.001 | 0.006 | 0.003 | 0.007 | 0.014 | 0.011 | 0.008 | 0.007 | 0.013 | 0.014 | 0.008 | 0.013 | 0.015 | 0.013 | 0.011 | 0.01 | 0.01 | 0.014 | -0.001 | 0.004 | 0.006 | 0.004 | 0.009 | 0.008 | 0.01 | 0.004 | 0.006 | 0 | 0.001 | 0.01 | 0.009 |
Verwaterde WPA
| 0.011 | 0.007 | 0.008 | 0.013 | 0.002 | 0.01 | 0.01 | 0.021 | 0.018 | 0.012 | 0.02 | 0.015 | 0.018 | 0.014 | 0.01 | -0.007 | -0.002 | 0 | 0.001 | 0.006 | 0.003 | 0.007 | 0.014 | 0.011 | 0.008 | 0.007 | 0.013 | 0.014 | 0.008 | 0.013 | 0.015 | 0.013 | 0.011 | 0.01 | 0.01 | 0.014 | -0.001 | 0.004 | 0.006 | 0.004 | 0.009 | 0.008 | 0.01 | 0.004 | 0.006 | 0 | 0.001 | 0.01 | 0.009 |
EBITDA
| 7.367 | 5.879 | 5.318 | 8.534 | 3.922 | 7.327 | 6.874 | 13.139 | 11.669 | 8.668 | 13.224 | 10.048 | 11.367 | 9.048 | 6.517 | -2.595 | -0.69 | 0.377 | -0.045 | 4.129 | 2.472 | 6.016 | 9.16 | 7.858 | 6.319 | 6.961 | 8.967 | 8.009 | 8.63 | 9.567 | 10.782 | 10.774 | 8.209 | 8.922 | 7.889 | 10.125 | 2.387 | 5.084 | 5.563 | 4.17 | 6.235 | 6.589 | 7.626 | 3.105 | 3.713 | 1.641 | 0.852 | -14.297 | 8.521 |
EBITDA ratio
| 0.122 | 0.093 | 0.094 | 0.126 | 0.065 | 0.11 | 0.105 | 0.163 | 0.141 | 0.099 | 0.153 | 0.069 | 0.172 | 0.149 | 0.105 | -0.048 | -0.018 | 0.012 | -0.001 | 0.074 | 0.041 | 0.097 | 0.143 | 0.114 | 0.092 | 0.104 | 0.144 | 0.135 | 0.143 | 0.156 | 0.184 | 0.191 | 0.154 | 0.152 | 0.151 | 0.195 | 0.046 | 0.094 | 0.111 | 0.082 | 0.116 | 0.119 | 0.158 | 0.025 | 0.073 | 0.033 | 0.02 | -0.327 | 0.199 |