PT Sarana Menara Nusantara Tbk.
IDX:TOWR.JK
755 (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 | 2012 Q2 | 2012 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 3,295,166 | 3,107,324 | 3,046,551 | 3,020,966 | 2,943,101 | 2,911,608 | 2,864,670 | 2,928,549 | 2,790,769 | 2,696,991 | 2,619,341 | 2,568,286 | 2,095,206 | 2,015,404 | 1,956,450 | 1,890,274 | 1,869,967 | 1,865,276 | 1,819,909 | 1,799,564 | 1,626,464 | 1,546,361 | 1,481,913 | 1,522,736 | 1,540,414 | 1,442,771 | 1,361,939 | 1,360,062 | 1,334,645 | 1,329,918 | 1,313,314 | 1,321,287 | 1,308,691 | 1,252,841 | 1,170,293 | 1,195,992 | 1,132,661 | 1,072,536 | 1,068,595 | 1,031,267 | 1,165,017 | 996,703 | 913,188 | 901,860 | 813,570 | 761,496 | 720,213 | 646,118 | 595,662 | 541,976 | 481,504 |
Kosten van de omzet
| 1,033,669 | 933,538 | 924,851 | 1,062,053 | 837,700 | 822,894 | 805,107 | 730,748 | 742,706 | 730,870 | 710,126 | 709,097 | 548,988 | 545,956 | 536,132 | 393,394 | 580,903 | 564,609 | 520,348 | 429,565 | 482,683 | 454,183 | 441,509 | 447,964 | 425,196 | 358,556 | 310,169 | 602,766 | 190,059 | 191,668 | 187,805 | 178,474 | 173,261 | 161,663 | 155,375 | -469,349 | 362,512 | 337,477 | 340,861 | 320,540 | 348,199 | 333,653 | 319,685 | 308,931 | 286,951 | 277,312 | 261,752 | 196,911 | 184,909 | 176,048 | 161,700 |
Brutowinst
| 2,261,497 | 2,173,786 | 2,121,700 | 1,958,913 | 2,105,401 | 2,088,714 | 2,059,563 | 2,197,801 | 2,048,063 | 1,966,121 | 1,909,215 | 1,859,189 | 1,546,218 | 1,469,448 | 1,420,318 | 1,496,880 | 1,289,064 | 1,300,667 | 1,299,561 | 1,369,999 | 1,143,781 | 1,092,178 | 1,040,404 | 1,074,772 | 1,115,218 | 1,084,215 | 1,051,770 | 757,296 | 1,144,586 | 1,138,250 | 1,125,509 | 1,142,813 | 1,135,430 | 1,091,178 | 1,014,918 | 1,665,341 | 770,149 | 735,059 | 727,734 | 710,727 | 816,818 | 663,050 | 593,503 | 592,929 | 526,619 | 484,184 | 458,461 | 449,207 | 410,753 | 365,928 | 319,804 |
Brutowinstmarge
| 0.686 | 0.7 | 0.696 | 0.648 | 0.715 | 0.717 | 0.719 | 0.75 | 0.734 | 0.729 | 0.729 | 0.724 | 0.738 | 0.729 | 0.726 | 0.792 | 0.689 | 0.697 | 0.714 | 0.761 | 0.703 | 0.706 | 0.702 | 0.706 | 0.724 | 0.751 | 0.772 | 0.557 | 0.858 | 0.856 | 0.857 | 0.865 | 0.868 | 0.871 | 0.867 | 1.392 | 0.68 | 0.685 | 0.681 | 0.689 | 0.701 | 0.665 | 0.65 | 0.657 | 0.647 | 0.636 | 0.637 | 0.695 | 0.69 | 0.675 | 0.664 |
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 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 41,656 | 41,692 | 33,691 | 37,694 | 43,901 | 42,408 | 28,772 | 27,675 | 31,467 | 40,138 | 89,878 | 38,424 | 38,925 | 37,743 | 43,394 | 38,140 | 34,470 | 32,089 | 71,671 | 33,809 | -60,069 | 108,253 | 26,246 | 34,153 | -60,063 | 88,700 | 36,629 | 22,922 | 26,326 | 30,689 | 36,158 | 40,922 | 25,055 | 55,397 | 62,601 | 67,892 | 65,446 | 64,804 | 61,031 | 62,204 | 58,878 | 45,967 | 48,989 | 47,605 | 34,267 | 39,053 | 36,803 | 33,401 | 28,601 | 26,910 |
Verkoop- en marketingkosten
| 0 | 43,023 | 48,142 | 48,707 | 26,623 | 24,444 | 30,327 | 30,789 | 22,050 | 19,033 | 16,250 | -627 | 17,136 | 17,278 | 18,247 | 4,665 | 15,918 | 18,260 | 18,942 | 18,732 | 8,197 | 1,103 | 38,342 | 16,133 | 16,992 | -722 | 27,485 | 8,585 | 10,945 | 10,780 | 8,888 | 2,375 | 4,070 | 4,026 | 5,403 | 8,853 | 8,753 | 8,409 | 8,408 | 8,136 | 8,481 | 8,828 | 7,838 | 8,078 | 6,703 | 4,151 | 4,258 | 4,233 | 4,153 | 4,248 | 3,428 |
Verkoop-, algemene en administratieve kosten
| 244,748 | 84,679 | 303,439 | 82,398 | 64,317 | 68,345 | 72,735 | 59,561 | 49,725 | 50,500 | 56,388 | 89,251 | 55,560 | 56,203 | 55,990 | 48,059 | 54,058 | 52,730 | 51,031 | 90,403 | 42,006 | -58,966 | 146,595 | 42,379 | 51,145 | -60,785 | 116,185 | 45,214 | 33,867 | 37,106 | 39,577 | 38,533 | 44,992 | 29,081 | 60,800 | 71,454 | 76,645 | 73,855 | 73,212 | 69,167 | 70,685 | 67,706 | 53,805 | 57,067 | 54,308 | 38,418 | 43,311 | 41,036 | 37,554 | 32,849 | 30,338 |
Overige kosten
| -169,793 | -154,503 | -198,344 | -149,823 | -135,135 | -142,463 | 197,515 | 178,084 | 213,309 | 199,957 | 197,562 | -102,765 | -83,547 | -81,659 | -73,088 | -65,746 | -61,073 | -45,037 | -41,842 | -55,758 | -29,064 | -28,845 | -525 | 129,540 | 174,232 | 180,863 | 30,914 | 228,648 | 36,909 | 129,454 | 103,271 | 119,306 | -25,303 | -19,819 | -2,551 | 1,428 | -130 | 15,143 | -15,800 | -39,914 | -8,755 | 3,329 | 566 | -14,274 | -316 | 7,263 | -16,606 | -21,646 | -7,099 | -5,896 | -6,910 |
Bedrijfskosten
| 414,541 | 310,758 | 501,783 | 299,214 | 167,733 | 249,575 | 270,250 | 237,645 | 263,034 | 250,457 | 253,950 | 327,534 | 187,922 | 176,318 | 182,775 | 144,982 | 168,445 | 174,254 | 127,791 | 165,103 | 153,652 | 183,635 | 162,166 | 171,919 | 225,377 | 120,078 | 147,099 | 273,862 | 116,466 | 166,560 | 142,848 | 157,839 | 189,328 | 199,894 | 142,064 | 126,744 | 167,361 | 137,375 | 126,273 | 117,900 | 121,053 | 113,800 | 95,597 | 95,859 | 91,256 | 78,353 | 73,123 | 68,626 | 62,605 | 57,864 | 50,049 |
Bedrijfsresultaat
| 1,846,956 | 1,793,627 | 1,619,917 | 1,686,291 | 1,784,867 | 1,731,120 | 1,739,024 | 1,926,785 | 1,672,959 | 1,621,367 | 1,606,529 | 1,486,766 | 1,369,013 | 1,304,839 | 1,235,931 | 1,390,935 | 1,062,115 | 1,306,339 | 807,238 | 1,179,840 | 991,001 | 880,552 | 876,300 | 915,280 | 1,087,524 | 929,002 | 858,271 | 402,017 | 999,185 | 983,081 | 1,037,865 | 1,157,307 | 1,125,289 | 1,214,159 | 825,342 | 3,444,566 | 162,732 | 535,360 | 365,311 | 391,879 | 565,440 | 340,685 | 761,205 | 260,821 | -162,543 | 333,320 | 343,724 | 380,581 | 294,910 | 174,056 | 207,538 |
Bedrijfsresultaat ratio
| 0.561 | 0.577 | 0.532 | 0.558 | 0.606 | 0.595 | 0.607 | 0.658 | 0.599 | 0.601 | 0.613 | 0.579 | 0.653 | 0.647 | 0.632 | 0.736 | 0.568 | 0.7 | 0.444 | 0.656 | 0.609 | 0.569 | 0.591 | 0.601 | 0.706 | 0.644 | 0.63 | 0.296 | 0.749 | 0.739 | 0.79 | 0.876 | 0.86 | 0.969 | 0.705 | 2.88 | 0.144 | 0.499 | 0.342 | 0.38 | 0.485 | 0.342 | 0.834 | 0.289 | -0.2 | 0.438 | 0.477 | 0.589 | 0.495 | 0.321 | 0.431 |
Totaal overige inkomsten en kosten netto
| -997,230 | -870,564 | -762,887 | -827,117 | -820,447 | -880,097 | -867,765 | -772,198 | -674,654 | -712,662 | -720,095 | -667,820 | -347,917 | -325,287 | -339,443 | -374,779 | -345,542 | -345,978 | -306,708 | -265,693 | -242,274 | -264,657 | -250,639 | -272,718 | 309,553 | -184,259 | -157,915 | -140,155 | -153,034 | -153,694 | -172,305 | -175,052 | -184,281 | -125,146 | -128,316 | -151,797 | 185,755 | 146,572 | 170,287 | -369,751 | -158,575 | -160,180 | 77,245 | -174,787 | -144,300 | 135,640 | 122,377 | -252,077 | -134,192 | 53,722 | 46,934 |
Inkomen voor belasting
| 849,726 | 923,063 | 857,030 | 859,174 | 964,420 | 851,023 | 871,259 | 1,154,587 | 998,305 | 908,705 | 886,434 | 818,946 | 1,021,096 | 979,552 | 896,488 | 1,016,156 | 716,573 | 960,361 | 500,530 | 914,147 | 748,727 | 615,895 | 625,661 | 642,562 | 840,469 | 744,743 | 700,356 | 261,862 | 846,151 | 829,387 | 865,560 | 982,255 | 941,008 | 1,089,013 | 697,026 | 3,292,769 | 23,955 | 406,695 | 234,396 | 22,128 | 406,865 | 180,505 | 601,057 | 86,034 | -306,843 | 218,725 | 230,073 | 128,504 | 160,718 | 70,717 | 100,037 |
Inkomen voor belasting ratio
| 0.258 | 0.297 | 0.281 | 0.284 | 0.328 | 0.292 | 0.304 | 0.394 | 0.358 | 0.337 | 0.338 | 0.319 | 0.487 | 0.486 | 0.458 | 0.538 | 0.383 | 0.515 | 0.275 | 0.508 | 0.46 | 0.398 | 0.422 | 0.422 | 0.546 | 0.516 | 0.514 | 0.193 | 0.634 | 0.624 | 0.659 | 0.743 | 0.719 | 0.869 | 0.596 | 2.753 | 0.021 | 0.379 | 0.219 | 0.021 | 0.349 | 0.181 | 0.658 | 0.095 | -0.377 | 0.287 | 0.319 | 0.199 | 0.27 | 0.13 | 0.208 |
Belastingkosten
| -6,078 | 103,695 | 54,570 | 29,598 | 89,323 | 35,716 | 87,597 | 243,447 | 118,557 | 66,671 | 22,821 | -20,478 | 113,348 | 73,308 | 102,029 | 90,095 | 105,513 | 169,758 | -25,363 | 158,076 | 145,227 | 94,840 | 153,198 | 148,506 | 214,119 | 183,802 | 181,643 | 71,628 | 212,247 | 202,775 | 216,172 | 238,298 | 342,791 | 280,559 | 177,503 | 815,779 | 11,010 | 102,285 | 64,055 | 72,413 | 98,893 | 47,794 | 152,038 | 27,705 | -75,069 | 52,502 | 58,193 | 32,598 | 39,174 | 17,055 | 24,850 |
Nettowinst
| 842,171 | 807,677 | 797,389 | 827,523 | 866,452 | 806,692 | 752,430 | 883,313 | 867,562 | 837,619 | 853,531 | 847,711 | 889,897 | 900,533 | 789,234 | 927,723 | 607,046 | 782,275 | 518,956 | 744,937 | 603,500 | 521,055 | 472,463 | 494,066 | 626,346 | 560,938 | 518,705 | 190,232 | 633,901 | 626,608 | 562,185 | 731,428 | 983,572 | 806,667 | 518,038 | 2,473,298 | 11,864 | 304,426 | 168,829 | -50,792 | 308,755 | 132,736 | 449,963 | 56,782 | -229,162 | 167,329 | 173,563 | 96,443 | 121,544 | 53,662 | 75,187 |
Nettowinstmarge
| 0.256 | 0.26 | 0.262 | 0.274 | 0.294 | 0.277 | 0.263 | 0.302 | 0.311 | 0.311 | 0.326 | 0.33 | 0.425 | 0.447 | 0.403 | 0.491 | 0.325 | 0.419 | 0.285 | 0.414 | 0.371 | 0.337 | 0.319 | 0.324 | 0.407 | 0.389 | 0.381 | 0.14 | 0.475 | 0.471 | 0.428 | 0.554 | 0.752 | 0.644 | 0.443 | 2.068 | 0.01 | 0.284 | 0.158 | -0.049 | 0.265 | 0.133 | 0.493 | 0.063 | -0.282 | 0.22 | 0.241 | 0.149 | 0.204 | 0.099 | 0.156 |
WPA (Winst Per Aandeel)
| 16.91 | 16.22 | 16.01 | 16.62 | 17.4 | 16.2 | 15.11 | 17.74 | 17.42 | 16.82 | 17.14 | 16.83 | 17.84 | 18.05 | 16 | 18.6 | 12.17 | 15.35 | 10 | 14.62 | 11.84 | 10.23 | 9 | 9.7 | 12.29 | 11 | 10 | 3.73 | 12.43 | 12.28 | 11 | 14.34 | 11.73 | 15.81 | 10.2 | 48.48 | 0.23 | 5.97 | 3.31 | -1 | 6.05 | 2.6 | 8.8 | 1.11 | -4.49 | 3.28 | 3.4 | 1.89 | 2.38 | 1.05 | 1.48 |
Verwaterde WPA
| 16.91 | 16.22 | 16.01 | 16.62 | 17.4 | 16.2 | 15.11 | 17.74 | 17.42 | 16.82 | 17.14 | 16.83 | 17.84 | 18.05 | 16 | 18.6 | 12.17 | 15.35 | 10 | 14.62 | 11.84 | 10.23 | 9 | 9.7 | 12.29 | 11 | 10 | 3.73 | 12.43 | 12.28 | 11 | 14.34 | 11.73 | 15.81 | 10.2 | 48.48 | 0.23 | 5.97 | 3.31 | -1 | 6.05 | 2.6 | 8.8 | 1.11 | -4.49 | 3.28 | 3.4 | 1.89 | 2.38 | 1.05 | 1.48 |
EBITDA
| 2,409,028 | 1,636,903 | 2,315,049 | 1,345,514 | 1,827,103 | 1,667,676 | 1,618,523 | 1,813,447 | 1,656,982 | 1,502,343 | 1,509,490 | 1,390,796 | 1,298,436 | 1,218,655 | 1,153,378 | 1,317,684 | 995,204 | 1,241,314 | 771,109 | 1,221,194 | 959,196 | 845,517 | 868,371 | 903,729 | 844,354 | 920,757 | 857,975 | 445,130 | 1,017,651 | 967,217 | 1,021,816 | 1,150,427 | 1,108,572 | 1,214,989 | 825,934 | 3,437,671 | 156,519 | 550,444 | 352,333 | 237,360 | 589,290 | 367,949 | 780,252 | 242,924 | -172,016 | 312,295 | 323,030 | 273,233 | 271,510 | 158,446 | 187,397 |
EBITDA ratio
| 0.731 | 0.527 | 0.76 | 0.445 | 0.621 | 0.573 | 0.565 | 0.619 | 0.594 | 0.557 | 0.576 | 0.542 | 0.62 | 0.605 | 0.59 | 0.697 | 0.532 | 0.665 | 0.424 | 0.679 | 0.59 | 0.547 | 0.586 | 0.593 | 0.548 | 0.638 | 0.63 | 0.327 | 0.762 | 0.727 | 0.778 | 0.871 | 0.847 | 0.97 | 0.706 | 2.874 | 0.138 | 0.513 | 0.33 | 0.23 | 0.506 | 0.369 | 0.854 | 0.269 | -0.211 | 0.41 | 0.449 | 0.423 | 0.456 | 0.292 | 0.389 |