PT Esta Multi Usaha Tbk
IDX:ESTA.JK
69 (IDR) • At close May 9, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) IDR.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue
| 51,129.228 | 50,503.047 | 43,520.659 | 35,563.489 | 8,801.596 | 8,166.97 | 4,280.53 | 676.463 | 695.037 |
| Cost of Revenue
| 29,482.707 | 27,785.545 | 25,400.788 | 21,566.222 | 4,769.927 | 5,024.532 | 3,455.577 | 391.857 | 369.355 |
| Gross Profit
| 21,646.521 | 22,717.501 | 18,119.87 | 13,997.268 | 4,031.669 | 3,142.438 | 824.953 | 284.606 | 325.682 |
| Gross Profit Ratio
| 0.423 | 0.45 | 0.416 | 0.394 | 0.458 | 0.385 | 0.193 | 0.421 | 0.469 |
| Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| General & Administrative Expenses
| 0 | 17,572.938 | 18,156.206 | 16,384.525 | 3,751.168 | 3,228.422 | 2,142.057 | 265.501 | 253.605 |
| Selling & Marketing Expenses
| 0 | 765.251 | 574.398 | 379.349 | 63.959 | 64.749 | 25.989 | 0 | 0 |
| SG&A
| 11,636.908 | 21,499.763 | 12,082.672 | 9,083.926 | 2,237.143 | 1,716.765 | 885.573 | 265.501 | 253.605 |
| Other Expenses
| -4,883.195 | 0 | -4,655.234 | -4,655.305 | -917.761 | -946.198 | -462.556 | -265.501 | -253.605 |
| Operating Expenses
| 16,520.103 | 16,660.066 | 16,737.905 | 13,739.231 | 3,154.905 | 2,662.963 | 1,348.129 | 265.501 | 253.605 |
| Operating Income
| 5,126.419 | 6,292.76 | 1,381.965 | 258.036 | 876.765 | 479.475 | -523.176 | 19.105 | 72.078 |
| Operating Income Ratio
| 0.1 | 0.125 | 0.032 | 0.007 | 0.1 | 0.059 | -0.122 | 0.028 | 0.104 |
| Total Other Income Expenses Net
| -6,047.767 | 21,761.608 | -1,723.273 | 2,566.861 | 817.942 | 1,465.88 | -3,512.877 | -1,757.82 | -1,530.21 |
| Income Before Tax
| -921.348 | 28,054.369 | -341.308 | 2,824.898 | 1,694.706 | 1,945.355 | -4,036.053 | -1,738.715 | -1,458.133 |
| Income Before Tax Ratio
| -0.018 | 0.555 | -0.008 | 0.079 | 0.193 | 0.238 | -0.943 | -2.57 | -2.098 |
| Income Tax Expense
| 42.401 | 594.192 | 291.767 | 29.101 | -24.739 | -27.084 | -74.177 | 0 | -0 |
| Net Income
| -958.849 | 27,453.099 | 3,169.489 | 574.236 | 1,719.446 | 1,972.439 | -3,961.876 | -1,738.715 | -1,458.133 |
| Net Income Ratio
| -0.019 | 0.544 | 0.073 | 0.016 | 0.195 | 0.242 | -0.926 | -2.57 | -2.098 |
| EPS
| -0.4 | 11.32 | 2.21 | 0.3 | 0.96 | 1.04 | -2.09 | -0.92 | -0.77 |
| EPS Diluted
| -0.4 | 11.32 | 2.21 | 0.3 | 0.96 | 1.04 | -2.09 | -0.92 | -0.77 |
| EBITDA
| 21,219.814 | 50,492.091 | 22,155.536 | 28,008.21 | 7,047.1 | 6,339.996 | 1,458.935 | 547.161 | 441.432 |
| EBITDA Ratio
| 0.415 | 1 | 0.509 | 0.788 | 0.801 | 0.776 | 0.341 | 0.809 | 0.635 |