Jakarta - Delayed Quote IDR
PT MNC Kapital Indonesia Tbk (BCAP.JK)
79.00
+13.00
+(19.70%)
As of 10:43:52 AM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
3,319,221,000
3,319,221,000
2,903,420,000
2,695,097,000
2,522,169,000
Cost of Revenue
1,079,718,000
1,079,718,000
981,419,000
977,354,000
822,239,000
Gross Profit
2,239,503,000
2,239,503,000
1,922,001,000
1,717,743,000
1,699,930,000
Operating Expense
633,281,000
633,281,000
626,752,000
535,598,000
499,694,000
Operating Income
1,606,222,000
1,606,222,000
1,295,249,000
1,182,145,000
1,200,236,000
Net Non Operating Interest Income Expense
-1,171,207,000
-1,171,207,000
-957,075,000
-708,129,000
-771,844,000
Pretax Income
164,282,000
164,282,000
156,615,000
278,079,000
167,047,000
Tax Provision
38,244,000
38,244,000
79,030,000
130,071,000
19,877,000
Net Income Common Stockholders
92,373,000
92,373,000
55,928,000
136,374,000
142,181,000
Diluted NI Available to Com Stockholders
92,373,000
92,373,000
55,928,000
136,374,000
142,181,000
Basic EPS
2.17
--
1.31
3.20
3.38
Diluted EPS
2.17
--
1.31
3.20
3.38
Basic Average Shares
42,618,850.93
--
42,618,850.93
42,618,850.93
42,026,360.72
Diluted Average Shares
42,618,850.93
--
42,618,850.93
42,618,850.93
42,026,360.72
Rent Expense Supplemental
147,017,000
147,017,000
157,294,000
151,260,000
143,574,000
Total Expenses
1,712,999,000
1,712,999,000
1,608,171,000
1,512,952,000
1,321,933,000
Net Income from Continuing & Discontinued Operation
92,373,000
92,373,000
55,928,000
136,374,000
142,181,000
Normalized Income
135,629,561.98
135,629,561.98
141,253,760
232,868,580
215,886,257.80
Interest Expense
1,164,309,000
1,164,309,000
950,906,000
703,188,000
765,452,000
Net Interest Income
-1,171,207,000
-1,171,207,000
-957,075,000
-708,129,000
-771,844,000
EBIT
1,328,591,000
1,328,591,000
1,107,521,000
981,267,000
932,499,000
EBITDA
1,388,575,000
1,388,575,000
1,151,847,000
1,021,711,000
978,107,000
Reconciled Cost of Revenue
1,079,718,000
1,079,718,000
981,419,000
977,354,000
822,239,000
Reconciled Depreciation
59,984,000
59,984,000
44,326,000
40,444,000
45,608,000
Net Income from Continuing Operation Net Minority Interest
92,373,000
92,373,000
55,928,000
136,374,000
142,181,000
Total Unusual Items Excluding Goodwill
-56,382,000
-56,382,000
-109,392,000
-123,711,000
-83,660,000
Total Unusual Items
-56,382,000
-56,382,000
-109,392,000
-123,711,000
-83,660,000
Normalized EBITDA
1,444,957,000
1,444,957,000
1,261,239,000
1,145,422,000
1,061,767,000
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
-13,125,438.02
-13,125,438.02
-24,066,240
-27,216,420
-9,954,742.20
12/31/2021 - 6/8/2001
Upgrade to begin using 40 years of financial statements and get so much more.
Perform in-depth fundamental analysis with decades of income statements, balance sheets, and cash flows — all exportable.
Upgrade