PT Mitra Keluarga Karyasehat Tbk
IDX:MIKA.JK
2830 (IDR) • At close October 31, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 1,166,486.533 | 1,209,444.777 | 1,243,053.019 | 1,107,307.855 | 1,108,243.411 | 1,021,215.249 | 1,027,512.704 | 975,960.565 | 1,000,309.99 | 979,959.629 | 1,092,702.452 | 946,301.738 | 1,016,739.05 | 1,186,033.844 | 1,203,793.622 | 1,103,476.775 | 874,514.61 | 566,634.891 | 874,716.471 | 822,118.573 | 798,465.534 | 779,796.883 | 804,639.529 | 680,364.144 | 666,795.439 | 671,094.885 | 694,832.631 | 648,690.625 | 610,052.173 | 605,490.27 | 631,478.745 | 607,601.023 | 566,431.696 | 636,280.149 | 625,153.017 | 538,720.43 | 500,114.153 | 560,580.344 | 541,289.376 | 478,201.293 | 467,186.795 | 507,295.819 | 492,824.529 |
Kosten van de omzet
| 589,399.991 | 601,511.984 | 620,622.792 | 592,330.589 | 551,729.05 | 509,723.275 | 522,895.455 | 515,743.193 | 475,584.086 | 468,396.55 | 512,185.729 | 469,316.441 | 507,134.261 | 560,147.243 | 554,915.009 | 505,833.068 | 432,151.783 | 330,168.547 | 459,151.755 | 425,292.284 | 426,193.825 | 401,288.894 | 417,871.958 | 339,995.201 | 355,095.12 | 364,036.26 | 369,658.846 | 349,966.424 | 321,932.775 | 308,489.401 | 329,799.07 | 330,975.519 | 300,096.048 | 319,832.286 | 328,763.142 | 295,351.587 | 276,902.208 | 302,446.783 | 293,696.227 | 252,912.067 | 275,470.105 | 285,659.859 | 266,878.262 |
Brutowinst
| 577,086.543 | 607,932.793 | 622,430.227 | 514,977.265 | 556,514.361 | 511,491.974 | 504,617.249 | 460,217.372 | 524,725.904 | 511,563.078 | 580,516.723 | 476,985.296 | 509,604.789 | 625,886.602 | 648,878.613 | 597,643.707 | 442,362.828 | 236,466.344 | 415,564.716 | 396,826.289 | 372,271.709 | 378,507.989 | 386,767.57 | 340,368.943 | 311,700.319 | 307,058.625 | 325,173.785 | 298,724.201 | 288,119.398 | 297,000.87 | 301,679.676 | 276,625.504 | 266,335.648 | 316,447.863 | 296,389.875 | 243,368.843 | 223,211.944 | 258,133.561 | 247,593.148 | 225,289.226 | 191,716.69 | 221,635.96 | 225,946.267 |
Brutowinstmarge
| 0.495 | 0.503 | 0.501 | 0.465 | 0.502 | 0.501 | 0.491 | 0.472 | 0.525 | 0.522 | 0.531 | 0.504 | 0.501 | 0.528 | 0.539 | 0.542 | 0.506 | 0.417 | 0.475 | 0.483 | 0.466 | 0.485 | 0.481 | 0.5 | 0.467 | 0.458 | 0.468 | 0.461 | 0.472 | 0.491 | 0.478 | 0.455 | 0.47 | 0.497 | 0.474 | 0.452 | 0.446 | 0.46 | 0.457 | 0.471 | 0.41 | 0.437 | 0.458 |
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 |
Algemene en administratieve kosten
| 0 | 81,079.501 | 91,793.136 | 104,126.807 | 79,630.585 | 78,546.13 | 76,230.725 | 85,088.468 | 83,956.376 | 58,941.388 | 86,274.807 | 69,703.111 | 44,391.029 | 73,340.681 | 64,126.061 | 70,475.645 | 49,290.67 | 49,849.196 | 50,354.559 | 57,415.675 | 39,807.297 | 67,434.003 | 47,040.3 | 56,834.75 | 45,158.119 | 32,354.133 | 46,572.64 | 56,780.95 | 36,086.923 | 42,499.914 | 38,240.6 | 36,922.792 | 39,229.697 | 45,870.212 | 37,173.027 | 43,949.696 | 37,414.132 | 35,357.933 | 31,663.825 | 32,952.728 | 39,260.302 | 29,283.602 | 28,602.41 |
Verkoop- en marketingkosten
| 0 | 10,824.55 | 9,471.961 | 11,000.149 | 11,774.719 | 7,694.41 | 8,527.194 | -3,410.171 | 10,320.835 | 8,366.918 | 6,175.668 | 7,807.667 | -229.548 | 9,218.596 | 5,285.394 | 5,243.527 | 4,164.23 | 3,680.153 | 5,827.921 | 8,615.767 | 5,676.944 | 2,282.368 | 3,718.072 | 7,532.718 | 2,273.708 | 913.858 | 3,257.018 | 3,847.572 | 1,708.524 | 2,144.387 | 2,061.042 | 2,705.447 | 2,407.671 | 2,300.853 | 2,030.115 | 2,221.007 | 1,777.664 | 1,392.651 | 936.535 | 945.833 | 1,245.323 | 1,012.216 | 1,074.158 |
Verkoop-, algemene en administratieve kosten
| 241,618.895 | 227,777.317 | 247,403.492 | 270,262.663 | 91,405.303 | 86,240.54 | 84,757.919 | 81,678.297 | 94,277.211 | 67,308.306 | 92,450.475 | 77,510.778 | 44,161.481 | 82,559.277 | 69,411.455 | 75,719.171 | 53,454.901 | 53,529.349 | 56,182.48 | 66,031.443 | 45,484.242 | 69,716.371 | 50,758.372 | 64,367.469 | 47,431.828 | 33,267.991 | 49,829.658 | 60,628.523 | 37,795.447 | 44,644.301 | 40,301.642 | 39,628.239 | 41,637.368 | 48,171.064 | 39,203.142 | 46,170.703 | 39,191.796 | 36,750.584 | 32,600.36 | 33,898.561 | 40,505.625 | 30,295.818 | 29,676.568 |
Overige kosten
| 0 | 10,764.255 | 9,740.107 | 10,535.465 | 6,180.822 | 8,289.93 | 131,224.394 | 54,574.577 | 133,990.716 | 122,351.377 | 123,201.354 | 7,223.646 | -317.173 | 2,406.513 | 2,199.294 | 5,747.739 | 1,042.063 | 2,354.756 | 3,827.791 | 3,881.737 | 4,066.964 | 4,363.156 | 4,274.825 | 1,679.653 | 3,384.266 | 2,792.955 | 3,491.194 | 4,543.45 | 2,648.225 | 11,154.979 | 6,326.533 | 3,227.179 | 1,426.436 | 2,755.759 | 1,534.057 | 4,947.471 | 1,972.015 | 2,090.23 | 1,478.063 | 1,101.878 | 1,844.439 | 2,692.689 | 1,467.062 |
Bedrijfskosten
| 241,618.895 | 227,777.317 | 247,403.492 | 270,262.663 | 238,161.671 | 233,728.931 | 215,982.314 | 136,252.875 | 228,267.927 | 189,659.683 | 215,651.829 | 88,799.481 | 149,012.365 | 201,319.242 | 184,189.862 | 189,385.535 | 141,306.459 | 151,615.67 | 158,027.127 | 185,589.483 | 156,483.102 | 146,992.953 | 143,787.959 | 164,168.385 | 125,483.866 | 114,437.296 | 123,519.545 | 130,817.917 | 98,234.313 | 112,098.226 | 100,509.873 | 97,699.188 | 99,897.973 | 111,804.942 | 97,489.336 | 112,812.47 | 89,506.005 | 86,149.165 | 78,435.879 | 78,205.385 | 70,088.465 | 84,085.518 | 70,717.308 |
Bedrijfsresultaat
| 335,467.647 | 380,155.476 | 375,026.735 | 244,714.603 | 326,884.741 | 285,965.387 | 294,703.609 | 331,119.165 | 299,654.892 | 342,204.998 | 367,925.171 | 398,725.637 | 373,916.611 | 427,401.393 | 468,164.702 | 440,185.239 | 310,552.553 | 98,129.464 | 265,185.358 | 239,599.808 | 219,851.049 | 235,919.749 | 247,254.436 | 175,555.144 | 204,219.629 | 195,421.512 | 205,130.11 | 174,985.259 | 192,833.915 | 190,769.409 | 201,169.362 | 175,675.812 | 166,440.605 | 204,603.324 | 198,999.939 | 127,221.287 | 134,611.018 | 172,743.768 | 170,344.066 | 146,333.013 | 120,118.456 | 166,003.733 | 153,868.094 |
Bedrijfsresultaat ratio
| 0.288 | 0.314 | 0.302 | 0.221 | 0.295 | 0.28 | 0.287 | 0.339 | 0.3 | 0.349 | 0.337 | 0.421 | 0.368 | 0.36 | 0.389 | 0.399 | 0.355 | 0.173 | 0.303 | 0.291 | 0.275 | 0.303 | 0.307 | 0.258 | 0.306 | 0.291 | 0.295 | 0.27 | 0.316 | 0.315 | 0.319 | 0.289 | 0.294 | 0.322 | 0.318 | 0.236 | 0.269 | 0.308 | 0.315 | 0.306 | 0.257 | 0.327 | 0.312 |
Totaal overige inkomsten en kosten netto
| 29,435.271 | 31,832.049 | 27,332.243 | 69,153.713 | 12,689.85 | 13,644.979 | 15,832.137 | 19,910.444 | 6,395.557 | 8,675.82 | 10,518.548 | 2,513.223 | 24,152.07 | 16,080.932 | 18,007.369 | 40,375.235 | 26,217.614 | 28,406.885 | 23,047.612 | 42,202.152 | 21,762.372 | 18,120.943 | 20,724.641 | 21,610.806 | 33,282.454 | 18,362.369 | 20,199.787 | 25,696.44 | 31,830.324 | 38,738.866 | 37,025.227 | 31,950.992 | 38,127.402 | 37,709.045 | 39,614.732 | 36,001.733 | 37,288.94 | 36,935.991 | 24,146.843 | 14,392.512 | 26,995.773 | 50,411.938 | 13,505.797 |
Inkomen voor belasting
| 364,902.918 | 411,987.526 | 402,358.978 | 313,868.316 | 339,574.591 | 299,610.366 | 310,535.746 | 351,029.609 | 306,050.449 | 350,880.819 | 378,443.719 | 411,428.827 | 384,744.494 | 440,648.292 | 482,696.12 | 448,633.407 | 327,273.983 | 113,257.559 | 280,585.201 | 253,438.958 | 237,550.979 | 249,635.978 | 263,704.252 | 197,811.365 | 219,498.908 | 210,983.698 | 221,854.027 | 193,602.723 | 221,715.409 | 223,641.51 | 238,195.03 | 210,877.308 | 204,565.077 | 242,351.967 | 238,515.271 | 166,558.107 | 170,994.879 | 208,920.387 | 193,304.113 | 161,476.353 | 148,623.998 | 187,962.38 | 168,734.756 |
Inkomen voor belasting ratio
| 0.313 | 0.341 | 0.324 | 0.283 | 0.306 | 0.293 | 0.302 | 0.36 | 0.306 | 0.358 | 0.346 | 0.435 | 0.378 | 0.372 | 0.401 | 0.407 | 0.374 | 0.2 | 0.321 | 0.308 | 0.298 | 0.32 | 0.328 | 0.291 | 0.329 | 0.314 | 0.319 | 0.298 | 0.363 | 0.369 | 0.377 | 0.347 | 0.361 | 0.381 | 0.382 | 0.309 | 0.342 | 0.373 | 0.357 | 0.338 | 0.318 | 0.371 | 0.342 |
Belastingkosten
| 73,364.918 | 78,857.745 | 90,447.058 | 59,424.889 | 85,387.265 | 61,671.403 | 60,848.83 | 63,255.738 | 76,478.105 | 69,489.578 | 83,217.386 | 59,797.377 | 86,775.145 | 102,413.895 | 109,007.759 | 95,294.847 | 74,749.546 | 16,019.372 | 60,213.668 | 49,345.193 | 46,833.22 | 58,166.826 | 58,565.751 | 57,522.817 | 42,091.703 | 47,000.442 | 44,795.728 | 27,510.918 | 43,913.975 | 50,954.908 | 46,013.139 | 39,681.684 | 41,291.891 | 46,937.926 | 47,676.692 | 33,900.542 | 36,774.304 | 38,362.516 | 42,292.879 | 32,827.518 | 19,716.963 | 42,570.922 | 37,424.406 |
Nettowinst
| 272,321.021 | 311,649.319 | 288,915.776 | 230,027.205 | 233,001.802 | 222,469.503 | 230,632.169 | 263,809.816 | 214,417.423 | 260,399.684 | 269,364.72 | 346,057.185 | 266,888.574 | 299,534.866 | 316,343.992 | 316,228.545 | 236,701.638 | 89,971.986 | 198,771.078 | 198,352.76 | 172,605.511 | 176,187.793 | 182,999.017 | 126,774.192 | 166,067.43 | 154,851.375 | 165,865.876 | 158,118.696 | 169,035.987 | 167,874.286 | 184,778.766 | 165,865.723 | 157,305.134 | 188,345.409 | 183,922.703 | 127,473.254 | 129,604.027 | 164,658.042 | 145,084.793 | 123,554.641 | 125,512.328 | 141,849.912 | 126,080.042 |
Nettowinstmarge
| 0.233 | 0.258 | 0.232 | 0.208 | 0.21 | 0.218 | 0.224 | 0.27 | 0.214 | 0.266 | 0.247 | 0.366 | 0.262 | 0.253 | 0.263 | 0.287 | 0.271 | 0.159 | 0.227 | 0.241 | 0.216 | 0.226 | 0.227 | 0.186 | 0.249 | 0.231 | 0.239 | 0.244 | 0.277 | 0.277 | 0.293 | 0.273 | 0.278 | 0.296 | 0.294 | 0.237 | 0.259 | 0.294 | 0.268 | 0.258 | 0.269 | 0.28 | 0.256 |
WPA (Winst Per Aandeel)
| 19.58 | 22.41 | 20.77 | 16.54 | 16.75 | 16 | 16.38 | 18.97 | 15.42 | 18.58 | 19.05 | 24.17 | 18.34 | 20.59 | 22 | 21.73 | 16.27 | 6.18 | 14 | 13.63 | 11.86 | 12.11 | 13 | 8.71 | 11.41 | 10.64 | 11 | 10.87 | 11.62 | 11.54 | 13 | 11.4 | 10.81 | 12.94 | 13 | 8.76 | 8.91 | 11.71 | 10 | 8.78 | 8.92 | 10.26 | 9.1 |
Verwaterde WPA
| 19.58 | 22.41 | 20.77 | 16.54 | 16.75 | 16 | 16.38 | 18.97 | 15.17 | 18.42 | 19.05 | 24.17 | 18.34 | 20.59 | 22 | 21.73 | 16.27 | 6.18 | 14 | 13.63 | 11.86 | 12.11 | 13 | 8.71 | 11.41 | 10.64 | 11 | 10.87 | 11.62 | 11.54 | 13 | 11.4 | 10.81 | 12.94 | 13 | 8.76 | 8.91 | 11.71 | 10 | 8.78 | 8.92 | 10.26 | 9.1 |
EBITDA
| 447,162.165 | 455,232.405 | 448,511.972 | 316,531.385 | 382,107.115 | 343,699.897 | 349,038.307 | 374,596.044 | 346,296.508 | 373,104.275 | 407,314.331 | 443,504.758 | 395,623.893 | 470,645.158 | 511,960.639 | 451,225.49 | 344,498.127 | 128,462.475 | 303,431.699 | 253,857.579 | 285,702.255 | 254,391.528 | 284,405.927 | 211,959.779 | 269,455.168 | 186,724.932 | 237,596.347 | 196,428.421 | 238,404.917 | 238,947.129 | 253,555.995 | 351,466.111 | 178,230.413 | 218,789.693 | 209,925.909 | 181,720.526 | 180,701.132 | 219,390.367 | 202,028.764 | 172,082.573 | 159,291.278 | 169,794.192 | 178,084.606 |
EBITDA ratio
| 0.383 | 0.376 | 0.361 | 0.286 | 0.345 | 0.337 | 0.34 | 0.384 | 0.346 | 0.381 | 0.373 | 0.469 | 0.389 | 0.397 | 0.425 | 0.409 | 0.394 | 0.227 | 0.347 | 0.309 | 0.358 | 0.326 | 0.353 | 0.312 | 0.404 | 0.278 | 0.342 | 0.303 | 0.391 | 0.395 | 0.402 | 0.578 | 0.315 | 0.344 | 0.336 | 0.337 | 0.361 | 0.391 | 0.373 | 0.36 | 0.341 | 0.335 | 0.361 |