PT Hexindo Adiperkasa Tbk
IDX:HEXA.JK
5250 (IDR) • At close November 5, 2024
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 | 2006 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 612.326 | 630.495 | 463.263 | 264.01 | 424.431 | 461.333 | 343.228 | 299.258 | 275.437 | 392.67 | 478.332 | 633.35 | 671.716 | 498.607 | 341.195 | 252.76 | 194.346 | 155.345 |
Cost of Revenue
| 473.948 | 505.53 | 346.862 | 194.546 | 316.531 | 364.811 | 272.719 | 243.337 | 227.276 | 323.938 | 404.763 | 504.94 | 530.341 | 404.664 | 262.07 | 192.26 | 157.324 | 127.595 |
Gross Profit
| 138.378 | 124.965 | 116.401 | 69.464 | 107.9 | 96.522 | 70.509 | 55.921 | 48.162 | 68.732 | 73.569 | 128.41 | 141.375 | 93.944 | 79.125 | 60.501 | 37.022 | 27.75 |
Gross Profit Ratio
| 0.226 | 0.198 | 0.251 | 0.263 | 0.254 | 0.209 | 0.205 | 0.187 | 0.175 | 0.175 | 0.154 | 0.203 | 0.21 | 0.188 | 0.232 | 0.239 | 0.19 | 0.179 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 10.857 | 10.515 | 8.739 | 6.775 | 7.541 | 6.506 | 6.485 | 6.186 | 6.966 | 7.793 | 8.271 | 8.814 | 18.458 | 15.111 | 12.108 | 9.091 | 8.934 | 8.352 |
Selling & Marketing Expenses
| 18.792 | 18.019 | 13.362 | 9.547 | 14.316 | 13.77 | 11.41 | 3.986 | 4.68 | 6.346 | 6.915 | 8.036 | 27.043 | 23.338 | 18.046 | 14.945 | 13.542 | 12.924 |
SG&A
| 29.649 | 28.534 | 22.101 | 16.322 | 21.857 | 20.277 | 17.896 | 10.172 | 11.646 | 14.139 | 15.186 | 16.85 | 45.501 | 38.45 | 30.154 | 24.036 | 22.476 | 21.276 |
Other Expenses
| -0.073 | 0.586 | 25.226 | 22.543 | 26.594 | 0.31 | 0.636 | 0.193 | 1.51 | 1.812 | 1.436 | 25.638 | -1.206 | -2.609 | -0.317 | 0.028 | -0.612 | 0.25 |
Operating Expenses
| 63.035 | 55.375 | 47.327 | 38.864 | 48.451 | 43.587 | 39.574 | 34.788 | 37.695 | 42.018 | 44.314 | 42.487 | 44.294 | 38.45 | 30.154 | 24.036 | 22.476 | 21.276 |
Operating Income
| 77.214 | 70.126 | 70.821 | 32.981 | 53.548 | 50.519 | 30.538 | 23.577 | 10.068 | 26.023 | 30.035 | 85.695 | 97.081 | 55.494 | 48.972 | 36.465 | 14.546 | 6.474 |
Operating Income Ratio
| 0.126 | 0.111 | 0.153 | 0.125 | 0.126 | 0.11 | 0.089 | 0.079 | 0.037 | 0.066 | 0.063 | 0.135 | 0.145 | 0.111 | 0.144 | 0.144 | 0.075 | 0.042 |
Total Other Income Expenses Net
| -5.793 | -3.778 | 0.043 | -0.091 | -1.289 | -2.754 | -0.307 | 3.597 | 0.023 | -0.482 | 0.79 | -0.626 | -0.032 | 2.609 | -0.93 | -2.677 | -6.621 | -0.026 |
Income Before Tax
| 71.421 | 66.347 | 70.864 | 32.89 | 52.258 | 50.181 | 30.627 | 24.729 | 10.489 | 26.232 | 30.044 | 85.297 | 97.049 | 58.103 | 48.042 | 33.787 | 7.925 | 6.448 |
Income Before Tax Ratio
| 0.117 | 0.105 | 0.153 | 0.125 | 0.123 | 0.109 | 0.089 | 0.083 | 0.038 | 0.067 | 0.063 | 0.135 | 0.144 | 0.117 | 0.141 | 0.134 | 0.041 | 0.042 |
Income Tax Expense
| 15.709 | 14.727 | 15.78 | 7.293 | 13.822 | 12.581 | 8.078 | 6.657 | 2.975 | 7.044 | 8.124 | 21.511 | 24.821 | 14.995 | 14.016 | 10.666 | 2.652 | 2.06 |
Net Income
| 55.712 | 51.62 | 55.083 | 25.597 | 38.437 | 37.6 | 22.549 | 18.072 | 7.514 | 19.352 | 21.921 | 63.785 | 72.229 | 43.108 | 34.026 | 23.121 | 6.029 | 4.388 |
Net Income Ratio
| 0.091 | 0.082 | 0.119 | 0.097 | 0.091 | 0.082 | 0.066 | 0.06 | 0.027 | 0.049 | 0.046 | 0.101 | 0.108 | 0.086 | 0.1 | 0.091 | 0.031 | 0.028 |
EPS
| 1,017.2 | 0.061 | 0.066 | 0.03 | 0.046 | 0.045 | 0.027 | 0.022 | 0.01 | 0.02 | 0.03 | 0.08 | 0.09 | 0.05 | 0.04 | 0.028 | 0.007 | 0.005 |
EPS Diluted
| 1,017.2 | 0.061 | 0.066 | 0.03 | 0.046 | 0.045 | 0.027 | 0.022 | 0.01 | 0.02 | 0.03 | 0.08 | 0.09 | 0.05 | 0.04 | 0.028 | 0.007 | 0.005 |
EBITDA
| 80.884 | 73.881 | 76.41 | 37.827 | 56.719 | 56.824 | 36.156 | 30.107 | 14.383 | 30.095 | 34.218 | 89.128 | 97.081 | 52.405 | 48.368 | 35.496 | 9.958 | 8.85 |
EBITDA Ratio
| 0.132 | 0.117 | 0.165 | 0.143 | 0.134 | 0.123 | 0.105 | 0.101 | 0.052 | 0.077 | 0.072 | 0.141 | 0.145 | 0.105 | 0.142 | 0.14 | 0.051 | 0.057 |