PT Sumber Alfaria Trijaya Tbk
IDX:AMRT.JK
2850 (IDR) • At close January 15, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 106,944,683 | 96,924,686 | 84,904,301 | 75,826,880 | 72,944,988 | 66,817,305 | 61,464,903 | 56,107,056 | 48,265,453 | 41,773,316 | 34,897,259 | 23,366,331 | 18,227,044 | 14,063,557 | 10,555,113 | 8,309,032 | 6,056,255 |
Cost of Revenue
| 83,878,566 | 76,902,242 | 67,223,296 | 60,414,446 | 58,403,354 | 53,594,853 | 49,463,586 | 45,234,558 | 39,056,413 | 34,101,616 | 28,577,920 | 19,766,433 | 15,406,118 | 11,918,051 | 8,970,325 | 7,042,860 | 5,134,350 |
Gross Profit
| 23,066,117 | 20,022,444 | 17,681,005 | 15,412,434 | 14,541,634 | 13,222,452 | 12,001,317 | 10,872,498 | 9,209,040 | 7,671,700 | 6,319,339 | 3,599,898 | 2,820,926 | 2,145,506 | 1,584,788 | 1,266,172 | 921,905 |
Gross Profit Ratio
| 0.216 | 0.207 | 0.208 | 0.203 | 0.199 | 0.198 | 0.195 | 0.194 | 0.191 | 0.184 | 0.181 | 0.154 | 0.155 | 0.153 | 0.15 | 0.152 | 0.152 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 806,798 | 677,458 | 614,551 | 546,411 | 742,814 | 546,566 | 459,374 | 404,322 | 404,021 | 309,261 | 248,567 | 177,762 | 316,127 | 259,917 | 214,688 | 162,236 | 129,725 |
Selling & Marketing Expenses
| 3,812,168 | 3,536,019 | 3,175,560 | 2,948,916 | 4,391,010 | 4,087,494 | 3,728,793 | 3,213,504 | 2,808,890 | 2,236,062 | 1,804,936 | 967,314 | 2,073,926 | 1,574,736 | 1,159,768 | 927,899 | 696,226 |
SG&A
| 4,618,966 | 4,213,477 | 3,790,111 | 3,495,327 | 5,133,824 | 4,634,060 | 4,188,167 | 3,617,826 | 3,212,911 | 2,545,323 | 2,053,503 | 1,145,076 | 2,390,053 | 1,834,653 | 1,374,456 | 1,090,135 | 825,951 |
Other Expenses
| 14,017,853 | 13,085,307 | 12,106,320 | 11,215,882 | 8,744,707 | 767,239 | 598,205 | 474,651 | 370,492 | 253,471 | 174,338 | 75,713 | -66,187 | 10,659 | 13,985 | 1,701 | 10,146 |
Operating Expenses
| 18,636,819 | 17,298,784 | 15,896,431 | 14,711,209 | 13,878,531 | 12,602,580 | 11,574,675 | 10,084,691 | 8,450,598 | 6,777,682 | 5,572,155 | 3,093,470 | 2,323,866 | 1,834,653 | 1,374,456 | 1,090,135 | 825,951 |
Operating Income
| 4,429,298 | 3,770,188 | 2,811,153 | 1,688,417 | 1,790,402 | 1,403,360 | 1,036,957 | 1,272,180 | 1,143,889 | 1,168,507 | 944,655 | 606,906 | 497,060 | 310,853 | 210,332 | 176,037 | 95,954 |
Operating Income Ratio
| 0.041 | 0.039 | 0.033 | 0.022 | 0.025 | 0.021 | 0.017 | 0.023 | 0.024 | 0.028 | 0.027 | 0.026 | 0.027 | 0.022 | 0.02 | 0.021 | 0.016 |
Total Other Income Expenses Net
| -146,951 | -152,965 | -342,289 | -299,450 | -336,504 | -536,229 | -655,615 | -524,634 | -514,159 | -465,553 | -277,629 | -139,592 | -87,080 | -59,284 | 2,365 | -10,642 | 27,190 |
Income Before Tax
| 4,282,347 | 3,617,223 | 2,468,864 | 1,388,967 | 1,453,898 | 867,131 | 381,342 | 747,546 | 629,730 | 702,954 | 667,026 | 568,083 | 409,980 | 290,239 | 212,697 | 165,395 | 123,144 |
Income Before Tax Ratio
| 0.04 | 0.037 | 0.029 | 0.018 | 0.02 | 0.013 | 0.006 | 0.013 | 0.013 | 0.017 | 0.019 | 0.024 | 0.022 | 0.021 | 0.02 | 0.02 | 0.02 |
Income Tax Expense
| 798,322 | 709,745 | 480,114 | 300,490 | 315,010 | 198,705 | 123,607 | 193,711 | 165,526 | 130,636 | 107,188 | 87,007 | 49,306 | 34,416 | 26,274 | 32,643 | -3,145 |
Net Income
| 3,403,657 | 2,855,284 | 1,925,874 | 1,061,476 | 1,112,513 | 650,138 | 300,275 | 601,589 | 451,088 | 533,540 | 538,357 | 480,956 | 360,674 | 255,823 | 186,423 | 132,752 | 126,289 |
Net Income Ratio
| 0.032 | 0.029 | 0.023 | 0.014 | 0.015 | 0.01 | 0.005 | 0.011 | 0.009 | 0.013 | 0.015 | 0.021 | 0.02 | 0.018 | 0.018 | 0.016 | 0.021 |
EPS
| 81.97 | 68.76 | 46.38 | 25.56 | 26.79 | 15.66 | 7.23 | 14.49 | 11.23 | 14.27 | 14.26 | 12.96 | 10.51 | 7.46 | 5.45 | 4.3 | 4.09 |
EPS Diluted
| 81.97 | 68.76 | 46.38 | 25.56 | 26.79 | 15.66 | 7.23 | 14.49 | 11.23 | 14.27 | 14.26 | 12.96 | 10.51 | 7.46 | 5.45 | 4.3 | 4.09 |
EBITDA
| 8,310,834 | 7,234,160 | 6,060,108 | 4,816,136 | 3,204,295 | 2,826,871 | 2,348,038 | 2,403,613 | 2,062,883 | 2,001,081 | 1,579,871 | 1,507,917 | 967,563 | 349,523 | 210,332 | 176,037 | 83,967 |
EBITDA Ratio
| 0.078 | 0.072 | 0.07 | 0.06 | 0.039 | 0.04 | 0.037 | 0.042 | 0.043 | 0.046 | 0.045 | 0.042 | 0.027 | 0.021 | 0.019 | 0.019 | 0.014 |