PT Gunawan Dianjaya Steel Tbk

IDX:GDST.JK

126 (IDR) • At close September 19, 2024
Overzicht | Financiële gegevens

Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.

2024 Q22024 Q12023 Q42023 Q32023 Q22023 Q12022 Q42022 Q32022 Q22022 Q12021 Q42021 Q32021 Q22021 Q12020 Q42020 Q32020 Q22020 Q12019 Q42019 Q32019 Q22019 Q12018 Q42018 Q32018 Q22018 Q12017 Q42017 Q32017 Q22017 Q12016 Q42016 Q32016 Q22016 Q12015 Q42015 Q32015 Q22015 Q12014 Q42014 Q32014 Q22014 Q12013 Q42013 Q32013 Q22013 Q12012 Q42012 Q3
Activa:
Vlottende activa:
Liquide middelen & kasequivalenten 2,580.59330,949.1316,786.8153,595.6458,402.48436,684.18456,074.6062,135.48555,144.8318,362.3824,134.5314,311.3835,283.8171,758.7181,012.1851,854.00110,441.699,538.95912,247.3382,398.313,439.44612,400.73228,194.47697,595.977120,165.444165,732.059159,461.199140,781.95216,067.894201,534.348194,256.147133,111.407164,008.881138,166.532162,331.954207,760.93196,896.062190,066.133270,344.148349,662.251307,993.129249,600.31222,544.224230,672.655185,816.372350,937.242336,958.754327,798.93
Kortetermijnbeleggingen 595,019.533456,817.841435,260.076399,550.957306,294.217362,004.387346,082221,081.5194,508.85,365.8998,209.5568,231.4198,340.1588,383.88402502502509,006.0418,797.8958,777.4116,485.233406.9896,377.5316,153.2561,4403,037.5948,843.6668,798.0388,855.4448,961.1231,951.0441,731.9051,625.877,956.2348,614.36281,391.85273,658.5618,670.18712,128.56312,171.59913,132.24798,881.627232,990.589168,828.3883,004.32512,153.4872,403.46
Liquide middelen en kortetermijnbeleggingen 597,600.126487,766.972442,046.892403,146.602314,696.702398,688.571402,156.606223,216.985249,653.6318,362.3824,134.5314,311.3835,283.8171,758.7181,012.1852,104.00110,691.699,538.95912,247.3382,398.313,439.44618,885.96528,601.46497,595.977120,165.444167,172.059162,498.793149,625.616224,865.932210,389.793203,217.27135,062.451165,740.786139,792.402170,288.188216,375.292278,287.915263,724.693289,014.335361,790.815320,164.728262,732.557321,425.851463,663.244354,644.76353,941.567349,112.241330,202.39
Nettovorderingen 225,390.242226,522.489125,188.21156,218.351183,347.825127,110.876131,501.771160,709.129106,042.199135,918.23682,562.806152,660.172133,303.403168,450.884134,099.742157,709.427170,466.539216,549.005212,323.581177,647.678121,981.285185,333.737137,382.693176,056.692179,439.513111,132.616127,509.684172,692.412177,070.285145,729.804104,378.995136,126.484108,503.5796,224.643118,600.02693,617.135102,276.654120,363.02150,083.433134,279.969121,490.517117,873.42401,016.256272,056.04281,912.7798,111.532175,819.267154,075.377
Voorraad 406,549.829251,025.088194,502.512203,584.835360,803.515275,198.206255,878.407390,817.64246,058.816439,664.894167,411.442252,342.082216,776.37263,364.451273,964.32340,576.915359,918.828569,294.583370,488.011331,646.413358,509.195305,543.887128,778.642158,627.238164,345.043114,997.926159,301.168126,330.752173,643.2491,394.527157,354.193110,445.96366,867.813127,011.157108,193.61343,421.92575,280.107263,294.443208,434.322175,991.902144,331.689262,664.939140,464.144344,117.3390,364.667378,069.681257,229.052302,248.859
Overige vlottende activa 21,789.03522,168.41725,580.289490.58335,708.93336.3423,577.608214,032.22146,022.436226,864.343181,764.2052,211.639263.0643,177.4643,334.0642,983.62,860.43,273.42,780.22,834.82,828.22,848.82,896.22,985.82,880.82,751.22,709.62,698.42,663.82,664.22,687.22,599.62,636108,287.138136,280.1133,517.683,199.683,140.162,985.62,930.882,872.562,736.962,925.362,787.122,382.96196,160.731219,607.52952,727.23
Totaal vlottende activa 1,251,329.2311,004,575.441815,030.596853,052.32945,657.964850,697.816830,499828,066.845641,734.883674,891.62353,310.177411,525.276355,626.653436,751.516412,410.31503,373.943543,937.457798,655.946597,839.13514,527.2486,758.125512,612.389297,658.998435,265.707466,830.799396,053.801452,019.244451,347.181578,243.257450,178.324467,637.658384,234.498343,748.179381,315.34414,761.914356,932.032459,044.356650,522.315650,517.69674,993.565588,859.494646,007.876865,831.6111,082,623.7051,029,305.166936,283.512825,948.822839,253.856
Niet-vlottende activa:
Materiële vaste activa, netto 1,419,529.4851,253,262.6461,237,544.8441,164,721.7391,145,917.5991,115,781.3871,094,775.2871,078,186.1751,053,955.2151,003,813.1371,005,563.6981,003,636.38998,136.238977,935.982955,672.045939,484.345918,978.546914,145.783903,022.369846,951.303803,545.884787,240.607774,907.156692,139.843675,130.308656,200.073655,543.577651,088.82632,917.437610,764.687605,680.434598,404.033593,993.471570,313.888563,747.328554,017.179546,259.013537,319.926529,351.633506,533.938502,187.934496,551.913161,730.012163,845.514167,317.986170,687.002173,700.827290,210.567
Goodwill 000000000000000000000000000000000000000000000000
Immateriële activa 160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252153,749.152153,749.152153,749.152148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,111.151148,089.491148,017.795147,823.286147,177.25147,177.250
Goodwill en immateriële activa 160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252160,096.252153,749.152153,749.152153,749.152148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,121.651148,111.151148,089.491148,017.795147,823.286147,177.25147,177.250
Langetermijnbeleggingen 1,794.0071,794.0071,794.0071,794.0071,794.0071,794.0071,794.0071,794.0071,794.0071,794.00712,776.60512,729.51712,728.53222,546.16319,725.7319,712.14223,990.68824,786.2546,086.40119,810.47919,742.1232,541.27671,309.41700000000000-148,121.65100-148,121.651-148,121.65100-148,111.151-148,089.491-148,017.795-147,823.286-147,177.25-147,177.250
Belastingvorderingen 16,770.09617,911.56813,663.44814,430.53614,660.16815,003.98315,937.8813,340.14116,050.73644,310.93752,212.21642,964.7536,354.77637,634.13840,212.06546,185.61539,327.91586,037.18451,513.9546,510.0649,811.94551,406.98554,216.96528,817.50218,355.83812,485.58211,369.27112,645.04311,879.63811,092.56515,486.29415,449.75315,282.5824,703.51227,965.34340,832.68336,02220,949.4866,223.6112,261.4131,888.5571,516.6541,234.9351,485.2541,967.8331,552.1652,533.5870
Overige niet-vlottende activa -160,096.25200459.2893,344.1524,571.2623,344.1523,310.5895,682.4126,017.31420.06820.06820.06820.06820.06820.06820.06820.06820.06820.06820.06820.06820.06813,499.06313,341.1123,541.6919,900.97823,403.58419,858.5722,387.59120,683.83219,421.26617,540.24532,561.207177,459.59929,337.94827,009.8172,692.404168,529.63615,817.8518,706.259163,400.235162,700.061172,719.198164,396.347164,703.746161,787.821-290,210.567
Totaal niet-vlottende activa 1,438,093.5881,433,064.4731,413,098.5511,341,501.8231,325,812.1781,297,246.8921,275,947.5791,256,727.1641,237,578.6221,216,031.6471,230,668.8391,219,446.9671,207,335.8671,198,232.6041,175,726.1611,165,498.4231,142,413.471,185,085.5381,160,739.041,073,388.1621,026,869.171,024,958.0891,054,202.759882,578.059854,948.907840,348.996834,935.476835,259.098812,777.296792,366.494789,972.212781,396.702774,937.948775,700.257769,172.269772,309.461757,412.464730,961.816704,104.88672,734.853660,904.401661,468.802325,665.008338,049.966333,682.165336,942.913338,022.235290,210.567
Totaal activa 2,689,422.822,437,639.9152,228,129.1482,194,554.1432,271,470.1422,147,944.7072,106,446.5792,084,794.011,879,313.5061,890,923.2671,583,979.0161,630,972.2431,562,962.521,634,984.121,588,136.4721,668,872.3661,686,350.9271,983,741.4841,758,578.171,587,915.3631,513,627.2951,537,570.4781,351,861.7571,317,843.7661,321,779.7061,236,402.7971,286,954.721,286,606.2791,391,020.5531,242,544.8181,257,609.871,165,631.2011,118,686.1261,157,015.5971,183,934.1831,129,241.4921,216,456.8211,381,484.1311,354,622.571,347,728.4181,249,763.8951,307,476.6791,191,496.6191,420,673.6711,362,987.3311,273,226.4241,163,971.0571,164,245.058
Passiva en Eigen Vermogen:
Kortlopende verplichtingen:
Crediteuren 479,501.517303,431.195173,100.35178,261.478442,720.563436,813.577432,835.067650,588.942560,525.921673,954.738440,040.578375,056.22261,740.781489,988.812402,832.91547,706.784596,785.571861,279.239522,554.9388,670.293381,233.879478,112.926273,087.124397,251.946382,062.484292,382.931333,398.047335,883.188453,491.199244,144.129303,947.851236,005.892192,045.964252,229.113296,325.888245,799.126262,326.695386,444.273377,163.671377,020.668279,694.23348,263.518252,343.313487,396.649441,970.475392,556.521319,703.2287,487.057
Kortlopende schulden 379,881.128502,144.444446,803.099506,962.63389,946.307309,645.861351,015.437160,985.996174,406.418170,361.032176,681.986145,794.977156,846.595116,536.14164,378.94169,600.32791,643.113145,227.264129,376.50490,527.4810005,558.091008,962.0020016,464.75613,570.360000073,32671,96232,095.2000000000
Belastingschulden 1,211.1259,632.20127,215.45536,573.1317,231.349,445.17646,477.59120,067.7181,312.467641.5891,211.944847.0181,572.03578.511,826.9631,317.30210,608.813907.7783,747.7451,149.3851,222.6644,540.3135,013.9631,615.4331,114.315,137.8851,481.751,064.0781,725.633454.61926.898477.2791,777.319564.2151,137.516195.0691,142.1461,043.3081,129.8542,293.4121,745.7831,772.9912,844.8413,914.2291,639.815997.161,108.9630
Uitgestelde opbrengsten 103,486.69278,402.95989,395.5678,521.9980,184.637115,672.17886,674.179118,934.5141,120.351122,795.57182,120.657847.0181,572.03578.511,826.9631,317.30210,608.813907.7783,747.7451,149.385000-5,558.09100-8,962.00200-16,464.756-13,570.3600000-170,307.374-218,939.122-139,449.117000000000
Overige kortlopende verplichtingen 55,078.5255,394.03284,944.17799,923.26872,069.38387,389.64883,001.60650,402.46124,120.22536,585.32928,913.994224,997.961230,354.476112,832.114107,633.26258,321.25265,052.83587,589.676103,567.034123,197.593151,994.90182,261.93109,592.19683,884.05768,236.78751,255.37159,234.88762,833.52245,254.05795,923.20673,065.253,936.09350,515.11156,070.0244,756.89749,046.984207,993.747260,325.313193,035.80256,989.56343,226.8232,138.55637,345.70869,779.69360,515.37757,056.38837,243.04781,441.125
Totaal kortlopende verplichtingen 1,017,947.858939,372.631794,243.186863,669.367984,920.89949,521.263953,526.289980,911.9900,172.9161,003,696.67727,757.214746,696.176650,513.883719,935.576676,672.075776,945.665764,090.3321,095,003.958759,246.184603,544.752533,228.78560,374.856382,679.321481,136.003450,299.271343,638.302392,632.934398,716.711498,745.256340,067.335377,013.051289,941.985242,561.074308,299.133341,082.785294,846.11373,339.068499,792.464462,845.556434,010.232322,921.05380,402.074289,689.021557,176.342502,485.852449,612.909356,946.247368,928.182
Langlopende verplichtingen:
Langetermijnschulden 272,500102,361.111110,555.55640,896.27440,896.27440,896.27443,674.05251,348.7048,015.3711,488.55415,966.627741.594741.594741.594772.188000000000000000000000000000000000
Uitgestelde opbrengsten niet-vlottend 000000000000000000000000000000000000000000000000
Uitgestelde belastingverplichtingen niet-vlottend 000000000000000000000000000000000000000000000000
Overige niet-vlottende verplichtingen 49,618.37549,576.94949,428.00648,359.69548,657.24249,507.03349,403.35744,149.21346,466.76449,016.87152,157.86255,481.83957,832.51660,792.55863,807.37382,793.20782,034.51480,222.01581,941.36575,042.14475,051.36274,433.38573,206.03452,444.06652,444.06652,444.06649,042.37555,847.18153,268.85850,725.87348,473.85941,443.26940,538.20639,736.14738,441.39845,692.04341,768.33438,091.4721,329.29819,921.46919,098.22118,157.60417,395.07916,763.65315,837.98814,963.66414,100.3480
Totaal niet-vlottende verplichtingen 322,118.375151,938.06159,983.56289,255.96989,553.51690,403.30793,077.40995,497.91654,482.13560,505.42568,124.48956,223.43358,574.1161,534.15264,579.56182,793.20782,034.51480,222.01581,941.36575,042.14475,051.36274,433.38573,206.03452,444.06652,444.06652,444.06649,042.37555,847.18153,268.85850,725.87348,473.85941,443.26940,538.20639,736.14738,441.39845,692.04341,768.33438,091.4721,329.29819,921.46919,098.22118,157.60417,395.07916,763.65315,837.98814,963.66414,100.3480
Totaal passiva 1,340,066.2331,091,310.691954,226.748952,925.3361,074,474.4061,039,924.5711,046,603.6981,076,409.817954,655.0511,064,202.095795,881.703802,919.609709,087.993781,469.728741,251.636859,738.873846,124.8461,175,225.973841,187.549678,586.896608,280.142634,808.241455,885.355533,580.068502,743.337396,082.368441,675.308454,563.892552,014.114390,793.208425,486.91331,385.254283,099.28348,035.28379,524.183340,538.154415,107.403537,883.934484,174.855453,931.701342,019.271398,559.678307,084.1573,939.995518,323.84464,576.573371,046.594381,872.755
Eigen vermogen:
Preferente aandelen 013,677.22913,651.32816,562.92815,861.7715,160.61114,459.4538,407.2229,489.75410,572.28711,654.8214,674.5915,111.37715,548.16415,984.95121,938.79220,536.56118,398.39417,050.09410,720.65111,032.73311,344.81511,656.89714,414.80114,414.80114,414.801018,726.12717,661.29316,575.25315,489.21211,650.92211,660.7911,585.8311,497.61516,315.95514,281.25612,299.57510,601.327000000000
Gewone aandelen 924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250924,250820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000820,000
Ingehouden winsten 323,993.466361,729.66289,809.101260,447.108215,112.878125,699.39876,820.98420,186.351-62,456.854-159,311.604-196,852.93-153,877.839-127,619.158-126,948.615-133,141.385-158,664.486-128,974.13-162,822.866-55,296.056-69,687.654-73,356.886-75,629.72-82,103.472-77,735.056-42,962.385-21,678.326-18,516.686-25,645.041-19,745.823-8,086.693-28,801.383-30,516.687-29,165.919-55,847.408-60,505.94-71,394.262-60,782.881-20,513.783-6,486.88316,989.3630,783.51731,823.357,451.412-30,519.028-32,244.598-69,106.518-84,434.276-94,933.418
Overige gereserveerde algehele resultaten -13,247.265-13,677.229-13,651.328-16,562.928-15,861.77-15,160.611-14,459.453-8,407.222-9,489.754-10,572.287-11,654.82-14,674.59-15,111.377-15,548.164-15,984.951-21,938.792-20,536.561-18,398.394-17,050.094-10,720.651-11,032.733-11,344.815-11,656.897-14,414.801-14,414.801-14,414.801265,553.149-18,726.127-17,661.293-16,575.253-15,489.212-11,650.922-11,660.79-11,585.83-11,497.615-16,315.955-14,281.256-12,299.575-10,601.327393.801547.552680.096547.552839.148494.5351,342.81500
Overige totale aandeelhoudersvermogen 114,360.38760,349.56359,843.29956,931.69957,632.85858,070.73958,771.89763,947.84162,865.30961,782.77660,700.24357,680.47357,243.68656,213.00755,776.2243,547.97944,950.21147,088.37848,436.67754,766.1254,454.03854,141.95753,829.87541,998.75441,998.75441,998.754-221,757.05237,687.42838,752.26239,838.30240,924.34344,762.63344,752.76544,827.72544,915.9440,097.642,132.29944,113.9856,934.59956,413.55556,413.55556,413.55556,413.55556,413.55556,413.55556,413.55557,358.73957,305.721
Totaal eigen vermogen van aandeelhouders 1,349,356.5871,346,329.2241,273,902.41,241,628.8081,196,995.7361,108,020.1361,059,842.8811,008,384.193924,658.455826,721.172788,097.313828,052.634853,874.527853,514.392846,884.836809,133.493840,226.081808,515.512917,390.621909,328.466905,347.152902,762.237895,976.402784,263.698819,036.369840,320.429845,279.412832,042.387839,006.439851,751.609832,122.96834,245.946835,586.846808,980.317804,410788,703.339801,349.418843,600.197870,447.715893,796.717907,744.624908,917.001884,412.519846,733.676844,663.491808,649.852792,924.462782,372.303
Totaal eigen vermogen 1,349,356.5871,346,329.2241,273,902.41,241,628.8081,196,995.7361,108,020.1361,059,842.8811,008,384.193924,658.455826,721.172788,097.313828,052.634853,874.527853,514.392846,884.836809,133.493840,226.081808,515.512917,390.621909,328.466905,347.152902,762.237895,976.402784,263.698819,036.369840,320.429845,279.412832,042.387839,006.439851,751.609832,122.96834,245.946835,586.846808,980.317804,410788,703.339801,349.418843,600.197870,447.715893,796.717907,744.624908,917.001884,412.519846,733.676844,663.491808,649.852792,924.462782,372.303
Totaal passiva en aandeelhoudersvermogen 2,689,422.822,437,639.9152,228,129.1482,194,554.1432,271,470.1422,147,944.7072,106,446.5792,084,794.011,879,313.5061,890,923.2671,583,979.0161,630,972.2431,562,962.521,634,984.121,588,136.4721,668,872.3661,686,350.9271,983,741.4841,758,578.171,587,915.3631,513,627.2951,537,570.4781,351,861.7571,317,843.7661,321,779.7061,236,402.7971,286,954.721,286,606.2791,391,020.5531,242,544.8181,257,609.871,165,631.2011,118,686.1261,157,015.5971,183,934.1831,129,241.4921,216,456.8211,381,484.1311,354,622.571,347,728.4181,249,763.8951,307,476.6791,191,496.6191,420,673.6711,362,987.3311,273,226.4241,163,971.0571,164,245.058