PT Gudang Garam Tbk
IDX:GGRM.JK
12225 (IDR) • At close January 15, 2025
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 118,952,997 | 124,682,692 | 124,881,266 | 114,477,311 | 110,523,819 | 95,707,663 | 83,305,925 | 76,274,147 | 70,365,573 | 65,185,850 | 55,436,954 | 49,028,696 | 41,884,352 | 37,691,997 | 32,973,080 | 30,251,643 | 28,158,428 | 26,339,297 | 24,847,345 |
Kosten van de omzet
| 105,266,757 | 113,587,089 | 110,608,655 | 97,089,067 | 87,740,564 | 77,063,336 | 65,084,263 | 59,657,431 | 54,879,962 | 51,806,284 | 44,563,096 | 39,843,974 | 31,754,984 | 28,826,410 | 25,807,564 | 25,095,136 | 23,074,633 | 21,622,622 | 19,704,705 |
Brutowinst
| 13,686,240 | 11,095,603 | 14,272,611 | 17,388,244 | 22,783,255 | 18,644,327 | 18,221,662 | 16,616,716 | 15,485,611 | 13,379,566 | 10,873,858 | 9,184,722 | 10,129,368 | 8,865,587 | 7,165,516 | 5,156,507 | 5,083,795 | 4,716,675 | 5,142,640 |
Brutowinstmarge
| 0.115 | 0.089 | 0.114 | 0.152 | 0.206 | 0.195 | 0.219 | 0.218 | 0.22 | 0.205 | 0.196 | 0.187 | 0.242 | 0.235 | 0.217 | 0.17 | 0.181 | 0.179 | 0.207 |
Onderzoek- en ontwikkelingskosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 606,419 | 1,114,789 | 1,212,595 | 1,409,783 | 1,214,819 | 1,177,369 | 1,165,836 | 1,054,745 | 868,734 | 728,851 | 678,471 | 616,521 | 1,262,017 | 1,174,324 | 928,121 | 976,776 | 746,957 | 738,464 | 677,140 |
Verkoop- en marketingkosten
| 2,345,731 | 2,670,377 | 2,639,551 | 2,605,075 | 3,366,988 | 3,115,814 | 2,884,121 | 2,720,822 | 2,333,298 | 1,805,780 | 1,981,835 | 1,286,808 | 2,028,709 | 1,833,402 | 1,030,558 | 1,014,096 | 1,808,161 | 1,787,879 | 1,316,808 |
Verkoop-, algemene en administratieve kosten
| 6,425,219 | 3,785,166 | 3,852,146 | 4,014,858 | 4,581,807 | 4,293,183 | 4,049,957 | 3,775,567 | 3,202,032 | 2,534,631 | 2,660,306 | 1,903,329 | 3,290,726 | 3,007,726 | 1,958,679 | 1,990,872 | 2,555,118 | 2,526,343 | 1,993,948 |
Overige kosten
| 0 | 3,392,337 | 3,075,418 | 3,288,839 | 3,108,183 | 28,740 | 133,313 | 147,771 | 86,563 | 36,103 | 54,881 | 36,133 | -12,480 | -8,585 | -3,817 | -1,351 | -10,877 | 11,808 | 21,495 |
Bedrijfskosten
| 6,425,219 | 7,177,503 | 6,927,564 | 7,303,697 | 7,689,990 | 7,522,317 | 6,969,713 | 6,496,629 | 5,492,807 | 4,818,610 | 4,169,171 | 3,141,383 | 3,248,915 | 3,007,726 | 1,958,679 | 1,990,872 | 2,555,118 | 2,526,343 | 1,993,948 |
Bedrijfsresultaat
| 7,261,021 | 3,908,926 | 7,361,765 | 10,045,855 | 15,073,090 | 11,156,804 | 11,237,253 | 10,122,038 | 10,064,867 | 8,577,656 | 6,691,722 | 6,025,681 | 6,880,453 | 5,857,861 | 5,206,837 | 3,165,635 | 2,528,677 | 2,190,332 | 3,148,692 |
Bedrijfsresultaat ratio
| 0.061 | 0.031 | 0.059 | 0.088 | 0.136 | 0.117 | 0.135 | 0.133 | 0.143 | 0.132 | 0.121 | 0.123 | 0.164 | 0.155 | 0.158 | 0.105 | 0.09 | 0.083 | 0.127 |
Totaal overige inkomsten en kosten netto
| -400,205 | -262,405 | -74,919 | -382,722 | -585,354 | -677,562 | -800,741 | -1,190,902 | -1,429,592 | -1,371,811 | -755,518 | -512,693 | -265,482 | -226,565 | -378,624 | -509,291 | -323,836 | -586,901 | -438,228 |
Inkomen voor belasting
| 6,860,816 | 3,646,521 | 7,286,846 | 9,663,133 | 14,487,736 | 10,479,242 | 10,436,512 | 8,931,136 | 8,635,275 | 7,205,845 | 5,936,204 | 5,530,646 | 6,614,971 | 5,631,296 | 4,828,213 | 2,656,344 | 2,204,841 | 1,603,431 | 2,710,464 |
Inkomen voor belasting ratio
| 0.058 | 0.029 | 0.058 | 0.084 | 0.131 | 0.109 | 0.125 | 0.117 | 0.123 | 0.111 | 0.107 | 0.113 | 0.158 | 0.149 | 0.146 | 0.088 | 0.078 | 0.061 | 0.109 |
Belastingkosten
| 1,536,300 | 866,779 | 1,681,525 | 2,015,404 | 3,607,032 | 2,686,174 | 2,681,165 | 2,258,454 | 2,182,441 | 1,810,552 | 1,552,272 | 1,461,935 | 1,656,869 | 1,416,507 | 1,342,312 | 775,852 | 758,892 | 593,935 | 819,591 |
Nettowinst
| 5,324,514 | 2,779,739 | 5,605,315 | 7,647,725 | 10,880,701 | 7,791,822 | 7,753,648 | 6,677,083 | 6,435,654 | 5,368,568 | 4,328,736 | 4,013,758 | 4,958,102 | 4,214,789 | 3,455,702 | 1,880,492 | 1,445,949 | 1,009,496 | 1,890,873 |
Nettowinstmarge
| 0.045 | 0.022 | 0.045 | 0.067 | 0.098 | 0.081 | 0.093 | 0.088 | 0.091 | 0.082 | 0.078 | 0.082 | 0.118 | 0.112 | 0.105 | 0.062 | 0.051 | 0.038 | 0.076 |
WPA (Winst Per Aandeel)
| 2,767.29 | 1,444.7 | 2,913.23 | 3,974.73 | 5,654.99 | 4,049.62 | 4,030 | 3,470 | 3,345 | 2,810 | 2,250 | 2,086 | 2,544 | 2,155 | 1,796 | 977 | 750 | 524 | 982 |
Verwaterde WPA
| 2,767.29 | 1,444.7 | 2,913.23 | 3,974.73 | 5,654.99 | 4,049.62 | 4,030 | 3,470 | 3,345 | 2,810 | 2,250 | 2,086 | 2,544 | 2,155 | 1,796 | 977 | 750 | 524 | 982 |
EBITDA
| 10,540,899 | 6,890,706 | 10,241,585 | 12,810,174 | 17,622,839 | 13,386,740 | 13,495,942 | 12,205,656 | 11,812,437 | 10,119,857 | 7,799,774 | 7,049,525 | 7,745,679 | 5,869,581 | 5,273,443 | 3,209,417 | 2,540,051 | 2,205,784 | 3,231,319 |
EBITDA ratio
| 0.089 | 0.038 | 0.065 | 0.094 | 0.142 | 0.123 | 0.142 | 0.139 | 0.149 | 0.136 | 0.124 | 0.126 | 0.164 | 0.156 | 0.159 | 0.106 | 0.09 | 0.083 | 0.13 |