PT Ekadharma International Tbk
IDX:EKAD.JK
226 (IDR) • At close November 8, 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
| 141,710.944 | 123,884.573 | 130,469.417 | 128,118.57 | 131,789.768 | 117,449.46 | 141,001.129 | 146,207.256 | 156,556.35 | 136,487.051 | 175,226.22 | 181,420.815 | 152,018.225 | 142,455.794 | 153,984.501 | 170,796.41 | 163,682.841 | 144,796.331 | 192,265.296 | 178,352.204 | 208,419.719 | 173,753.411 | 197,774.03 | 182,298.306 | 207,596.783 | 156,375.788 | 193,307.984 | 161,765.02 | 178,744.788 | 153,133.293 | 149,948.723 | 143,389.431 | 139,037.038 | 147,627.024 | 138,585.339 | 130,929.15 | 133,663.53 | 141,563.154 | 125,381.773 | 143,308.218 | 133,788.188 | 133,816.364 | 115,660.85 | 115,602.977 | 106,792.728 | 102,098.386 | 94,174.668 | 93,423.547 | 87,259.34 |
Kosten van de omzet
| 99,942.424 | 84,475.93 | 92,438.238 | 87,379.672 | 88,827.338 | 80,624.778 | 95,695.931 | 105,030.042 | 111,668.922 | 94,189.739 | 121,091.081 | 126,274.294 | 101,143.729 | 89,938.875 | 97,525.84 | 108,814.313 | 108,317.38 | 102,341.342 | 128,057.024 | 131,344.209 | 142,473.927 | 126,443.488 | 136,817.775 | 141,846.6 | 147,632.647 | 108,809.033 | 140,471.16 | 115,518.394 | 124,439.017 | 112,780.956 | 98,713.601 | 94,507.326 | 91,995.814 | 92,767.265 | 91,824.37 | 89,997.103 | 94,232.299 | 103,584.945 | 92,918.143 | 105,729.8 | 100,253.956 | 101,511.207 | 85,752.316 | 86,098.825 | 76,304.682 | 73,828.896 | 66,660.165 | 69,329.48 | 65,586.591 |
Brutowinst
| 41,768.519 | 39,408.643 | 38,031.179 | 40,738.898 | 42,962.43 | 36,824.682 | 45,305.198 | 41,177.213 | 44,887.427 | 42,297.312 | 54,135.139 | 55,146.52 | 50,874.496 | 52,516.919 | 56,458.661 | 61,982.097 | 55,365.461 | 42,454.989 | 64,208.272 | 47,007.995 | 65,945.793 | 47,309.923 | 60,956.255 | 40,451.706 | 59,964.136 | 47,566.755 | 52,836.824 | 46,246.626 | 54,305.771 | 40,352.336 | 51,235.122 | 48,882.105 | 47,041.224 | 54,859.759 | 46,760.969 | 40,932.047 | 39,431.231 | 37,978.208 | 32,463.63 | 37,578.418 | 33,534.232 | 32,305.157 | 29,908.534 | 29,504.151 | 30,488.046 | 28,269.49 | 27,514.503 | 24,094.067 | 21,672.748 |
Brutowinstmarge
| 0.295 | 0.318 | 0.291 | 0.318 | 0.326 | 0.314 | 0.321 | 0.282 | 0.287 | 0.31 | 0.309 | 0.304 | 0.335 | 0.369 | 0.367 | 0.363 | 0.338 | 0.293 | 0.334 | 0.264 | 0.316 | 0.272 | 0.308 | 0.222 | 0.289 | 0.304 | 0.273 | 0.286 | 0.304 | 0.264 | 0.342 | 0.341 | 0.338 | 0.372 | 0.337 | 0.313 | 0.295 | 0.268 | 0.259 | 0.262 | 0.251 | 0.241 | 0.259 | 0.255 | 0.285 | 0.277 | 0.292 | 0.258 | 0.248 |
Onderzoek- en ontwikkelingskosten
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 22,525.312 | 22,751.104 | 27,525.596 | 19,692.855 | 24,500.851 | 21,775.805 | 30,861.651 | 22,662.413 | 24,504.183 | 22,035.836 | 30,627.334 | 22,079.831 | 25,010.486 | 21,806.596 | 30,512.623 | 21,703.819 | 25,509.588 | 23,648.55 | 34,778.817 | 24,816.307 | 27,295.06 | 23,772.878 | 31,724.311 | 22,443.495 | 24,632.385 | 0 | 4,382.885 | 647.67 | 3,735.216 | 17,690.668 | 24,316.063 | 16,287.902 | 5,544.46 | 5,544.46 | 18,974.289 | 5,570.503 | 7,902.541 | 5,501.244 | 10,404.298 | 5,100.616 | 4,565.45 | 4,026.888 | 8,483.705 | 4,254.533 | 3,703.83 | 3,436.842 | 7,346.527 | 3,748.263 |
Verkoop- en marketingkosten
| 0 | 213.285 | 136.231 | 235.775 | 131.319 | 44.867 | 143.715 | 82.681 | 102.024 | 99.889 | 126.568 | 123.147 | 129.396 | 89.992 | 85.913 | 103.167 | 79.049 | 128.68 | 167.841 | 386.743 | 264.015 | 342.516 | 295.54 | 1,101.894 | 592.353 | 588.296 | 0 | 14,269.714 | 5,287.966 | 9,090.297 | 104.51 | 622.735 | 472.549 | 10,265.932 | 10,416.118 | 31,922.215 | 10,073.333 | 10,847.108 | 11,001.774 | 13,583.432 | 11,375.105 | 9,120.675 | 9,425.963 | 10,386.422 | 9,027.656 | 8,014.893 | 7,442.656 | 8,478.181 | 8,112.001 |
Verkoop-, algemene en administratieve kosten
| 21,083.566 | 22,738.597 | 22,887.335 | 27,761.371 | 19,824.174 | 23,253.674 | 20,164.863 | 30,197.268 | 20,734.294 | 22,484.338 | 19,994.613 | 18,932.067 | 19,980.695 | 23,036.935 | 19,766.199 | 30,615.79 | 21,782.868 | 25,638.268 | 23,816.391 | 35,165.56 | 25,080.322 | 27,637.577 | 24,068.418 | 32,826.205 | 23,035.848 | 25,220.681 | 21,204.84 | 33,143.705 | 17,347.451 | 19,337.046 | 17,795.178 | 24,938.798 | 16,760.451 | 19,128.479 | 16,221.171 | 22,150.176 | 15,900.77 | 18,999.754 | 16,714.044 | 24,204.797 | 16,699.441 | 13,900.265 | 13,684.691 | 19,081.33 | 13,503.882 | 11,875.999 | 11,052.691 | 16,015.782 | 12,043.299 |
Overige kosten
| 0 | -10,268.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -39.202 | 0 | -58.206 | 0.105 | -1,473.938 | -75.464 | 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 |
Bedrijfskosten
| 21,083.566 | 12,470.395 | 22,887.335 | 27,761.371 | 19,824.174 | 23,253.674 | 20,164.863 | 30,197.268 | 20,734.294 | 22,523.54 | 19,994.613 | 18,990.273 | 19,980.59 | 24,510.873 | 19,841.662 | 31,692.759 | 24,471.795 | 23,090.283 | 27,094.293 | 32,135.708 | 23,662.54 | 31,274.003 | 23,989.454 | 32,082.651 | 23,090.383 | 24,526.768 | 21,853.873 | 30,192.831 | 20,382.738 | 22,751.446 | 18,095.714 | 30,211.969 | 17,112.298 | 17,507.777 | 15,262.292 | 21,468.08 | 19,743.596 | 19,280.785 | 19,788.079 | 24,107.072 | 18,538.842 | 13,543.123 | 13,890.923 | 19,917.726 | 16,756.465 | 12,343.016 | 11,452.365 | 15,168.022 | 12,257.434 |
Bedrijfsresultaat
| 20,684.953 | 26,938.248 | 15,143.844 | 12,977.527 | 23,138.255 | 13,571.008 | 25,140.335 | 10,979.945 | 24,153.134 | 19,773.772 | 34,140.526 | 36,156.247 | 30,893.906 | 28,006.046 | 36,616.999 | 28,217.279 | 33,290.786 | 16,975.106 | 37,774.493 | 15,731.344 | 41,120.511 | 15,075.229 | 36,959.41 | 7,797.207 | 37,495.83 | 22,748.846 | 31,443.629 | 17,039.085 | 36,169.834 | 17,749.341 | 33,139.407 | 23,381.826 | 30,451.717 | 35,390.951 | 30,539.799 | 18,837.867 | 23,530.461 | 18,978.454 | 15,749.586 | 13,373.62 | 16,834.791 | 18,404.892 | 16,223.843 | 10,422.821 | 16,984.164 | 16,393.491 | 16,461.811 | 8,078.285 | 9,629.45 |
Bedrijfsresultaat ratio
| 0.146 | 0.217 | 0.116 | 0.101 | 0.176 | 0.116 | 0.178 | 0.075 | 0.154 | 0.145 | 0.195 | 0.199 | 0.203 | 0.197 | 0.238 | 0.165 | 0.203 | 0.117 | 0.196 | 0.088 | 0.197 | 0.087 | 0.187 | 0.043 | 0.181 | 0.145 | 0.163 | 0.105 | 0.202 | 0.116 | 0.221 | 0.163 | 0.219 | 0.24 | 0.22 | 0.144 | 0.176 | 0.134 | 0.126 | 0.093 | 0.126 | 0.138 | 0.14 | 0.09 | 0.159 | 0.161 | 0.175 | 0.086 | 0.11 |
Totaal overige inkomsten en kosten netto
| 6,916.106 | 3,171.472 | 5,316.361 | 5,026.888 | 2,471.709 | 2,655.834 | 2,296.199 | 2,505.601 | 2,361.93 | 2,207.841 | 1,788.693 | -818.532 | 2,133.265 | 3,134.702 | 1,644.638 | 3,109.179 | -396.224 | 4,122.993 | 429.042 | 238.175 | 996.736 | 1,481.674 | 231.423 | 2,046.564 | -623.147 | 635.736 | -89.249 | -491.029 | -1,805.626 | 301.946 | 546.352 | -3,549.285 | -469.107 | 1,805.164 | 897.964 | 130.786 | -4,860.057 | -1,482.447 | -4,577.732 | -1,535.165 | -2,925.561 | -328.222 | -1,020.041 | -1,852.722 | -4,185.605 | -1,323.774 | -911.885 | -496.955 | -1,110.602 |
Inkomen voor belasting
| 27,601.059 | 30,109.72 | 20,460.205 | 18,004.415 | 25,609.964 | 16,226.842 | 27,436.535 | 13,485.546 | 26,515.064 | 21,981.613 | 35,929.219 | 35,337.716 | 33,027.171 | 31,140.748 | 38,261.637 | 31,326.458 | 32,894.562 | 21,098.1 | 38,203.535 | 15,969.518 | 42,117.247 | 16,556.904 | 37,190.833 | 9,843.771 | 36,872.683 | 23,384.583 | 31,354.379 | 16,548.056 | 34,364.208 | 18,051.287 | 33,685.759 | 19,832.542 | 29,982.61 | 37,196.116 | 31,437.763 | 18,968.653 | 18,670.404 | 17,496.007 | 11,171.854 | 11,838.456 | 13,909.23 | 18,076.67 | 15,203.802 | 8,570.1 | 12,798.559 | 15,069.718 | 15,549.927 | 7,581.329 | 8,518.848 |
Inkomen voor belasting ratio
| 0.195 | 0.243 | 0.157 | 0.141 | 0.194 | 0.138 | 0.195 | 0.092 | 0.169 | 0.161 | 0.205 | 0.195 | 0.217 | 0.219 | 0.248 | 0.183 | 0.201 | 0.146 | 0.199 | 0.09 | 0.202 | 0.095 | 0.188 | 0.054 | 0.178 | 0.15 | 0.162 | 0.102 | 0.192 | 0.118 | 0.225 | 0.138 | 0.216 | 0.252 | 0.227 | 0.145 | 0.14 | 0.124 | 0.089 | 0.083 | 0.104 | 0.135 | 0.131 | 0.074 | 0.12 | 0.148 | 0.165 | 0.081 | 0.098 |
Belastingkosten
| 5,942.533 | 5,243.362 | 3,241.212 | 1,258.42 | 3,708.05 | 3,615.916 | 4,722.997 | 2,967.717 | 6,483.72 | 3,773.863 | 6,606.348 | 11,547.599 | 5,498.061 | 5,839.199 | 6,344.819 | 9,317.222 | 6,746.467 | 4,181.995 | 7,347.901 | 13,822.896 | 7,999.254 | 5,325.842 | 7,283.938 | 6,684.281 | 7,659.935 | 4,979.801 | 8,086.211 | 6,423.666 | 8,173.758 | 5,077.765 | 6,778.455 | 5,544.875 | 7,034.927 | 8,534.634 | 6,648.772 | 6,092.828 | 5,449.894 | 4,566.552 | 3,157.387 | 7,097.546 | 2,779.306 | 4,595.95 | 3,569.493 | 2,138.334 | 3,203.236 | 3,593.385 | 3,602.695 | 2,013.28 | 2,583.874 |
Nettowinst
| 21,965.061 | 24,232.522 | 17,263.7 | 16,214.338 | 21,243.055 | 11,797.71 | 22,689.358 | 11,099.315 | 19,901.676 | 17,281.077 | 28,438.756 | 24,257.949 | 26,325.393 | 23,482.051 | 30,344.273 | 21,212.207 | 25,599.772 | 16,750.648 | 29,939.851 | 2,608.301 | 32,803.123 | 10,262.091 | 28,091.667 | 3,390.109 | 28,100.015 | 17,714.126 | 23,151.017 | 10,501.418 | 25,858.443 | 13,540.154 | 25,455.043 | 14,273.812 | 22,393.122 | 27,460.318 | 23,687.743 | 12,430.264 | 14,022.418 | 12,501.03 | 8,195.036 | 4,989.763 | 10,515.897 | 13,379.613 | 11,387.447 | 6,349.357 | 9,658.499 | 11,187.18 | 11,658.275 | 5,640.405 | 6,428.243 |
Nettowinstmarge
| 0.155 | 0.196 | 0.132 | 0.127 | 0.161 | 0.1 | 0.161 | 0.076 | 0.127 | 0.127 | 0.162 | 0.134 | 0.173 | 0.165 | 0.197 | 0.124 | 0.156 | 0.116 | 0.156 | 0.015 | 0.157 | 0.059 | 0.142 | 0.019 | 0.135 | 0.113 | 0.12 | 0.065 | 0.145 | 0.088 | 0.17 | 0.1 | 0.161 | 0.186 | 0.171 | 0.095 | 0.105 | 0.088 | 0.065 | 0.035 | 0.079 | 0.1 | 0.098 | 0.055 | 0.09 | 0.11 | 0.124 | 0.06 | 0.074 |
WPA (Winst Per Aandeel)
| 6.29 | 6.94 | 4.94 | 4.64 | 6.08 | 3.38 | 6.49 | 3.18 | 5.7 | 4.95 | 8.14 | 6.94 | 7.53 | 6.72 | 8.68 | 6.07 | 7.33 | 4.79 | 8.57 | 0.75 | 9.39 | 2.94 | 8.04 | 0.97 | 8.04 | 5.07 | 6.63 | 3.01 | 7.4 | 3.88 | 7.29 | 4.09 | 6.41 | 7.86 | 6.78 | 3.56 | 4.01 | 3.58 | 2.35 | 1.43 | 3.01 | 3.83 | 3.26 | 1.82 | 2.76 | 3.2 | 3.34 | 1.61 | 1.84 |
Verwaterde WPA
| 6.29 | 6.94 | 4.94 | 4.64 | 6.08 | 3.38 | 6.49 | 3.18 | 5.7 | 4.95 | 8.14 | 6.94 | 7.53 | 6.72 | 8.68 | 6.07 | 7.33 | 4.79 | 8.57 | 0.75 | 9.39 | 2.94 | 8.04 | 0.97 | 8.04 | 5.07 | 6.63 | 3.01 | 7.4 | 3.88 | 7.29 | 4.09 | 6.41 | 7.86 | 6.78 | 3.56 | 4.01 | 3.58 | 2.35 | 1.43 | 3.01 | 3.83 | 3.26 | 1.82 | 2.76 | 3.2 | 3.34 | 1.61 | 1.84 |
EBITDA
| 28,067.413 | 29,980.786 | 20,111.598 | 18,081.24 | 28,119.192 | 18,596.05 | 30,353.394 | 15,267.244 | 29,361.486 | 25,131.655 | 39,619.077 | 41,694.836 | 36,818.048 | 33,981.751 | 42,445.759 | 33,298.323 | 38,456.209 | 22,535.471 | 43,250.227 | 21,089.548 | 46,993.559 | 20,799.109 | 42,579.241 | 14,076.605 | 39,258.148 | 28,335.817 | 40,618.133 | 22,293.594 | 41,142.399 | 22,500.028 | 38,105.957 | 30,183.163 | 32,914.284 | 39,971.537 | 31,337.031 | 21,080.295 | 25,827.215 | 21,537.08 | 18,290.192 | 16,868.611 | 19,360.929 | 21,005.162 | 18,537.434 | 12,962.934 | 19,531.121 | 18,343.454 | 18,389.176 | 8,135.79 | 13,629.652 |
EBITDA ratio
| 0.198 | 0.242 | 0.154 | 0.141 | 0.213 | 0.158 | 0.215 | 0.104 | 0.188 | 0.184 | 0.226 | 0.23 | 0.242 | 0.239 | 0.276 | 0.195 | 0.235 | 0.156 | 0.225 | 0.118 | 0.225 | 0.12 | 0.215 | 0.077 | 0.189 | 0.181 | 0.21 | 0.138 | 0.23 | 0.147 | 0.254 | 0.21 | 0.237 | 0.271 | 0.226 | 0.161 | 0.193 | 0.152 | 0.146 | 0.118 | 0.145 | 0.157 | 0.16 | 0.112 | 0.183 | 0.18 | 0.195 | 0.087 | 0.156 |