Jakarta - Delayed Quote IDR
PT Erajaya Swasembada Tbk (ERAA.JK)
570.00
+5.00
+(0.88%)
As of 3:41:08 PM GMT+7. Market Open.
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
64,512,493,374
65,279,684,667
60,139,405,675
49,471,483,883
43,466,976,696
Cost of Revenue
57,279,409,612
58,003,956,179
53,691,636,505
44,109,940,328
38,661,089,888
Gross Profit
7,233,083,762
7,275,728,488
6,447,769,170
5,361,543,555
4,805,886,808
Operating Expense
5,723,255,948
5,614,775,159
4,831,902,787
3,857,164,831
3,351,322,392
Operating Income
1,509,827,814
1,660,953,329
1,615,866,383
1,504,378,724
1,454,564,416
Net Non Operating Interest Income Expense
-535,212,385
-580,462,488
-559,152,322
-262,978,119
-169,521,015
Pretax Income
1,473,251,859
1,519,328,195
1,241,814,624
1,497,339,515
1,495,064,863
Tax Provision
415,388,323
399,842,488
384,953,864
420,784,223
377,147,615
Net Income Common Stockholders
980,533,207
1,032,546,782
826,049,833
1,012,872,953
1,012,375,634
Diluted NI Available to Com Stockholders
980,533,207
1,032,546,782
826,049,833
1,012,872,953
1,012,375,634
Basic EPS
62.13
65.42
52.34
63.87
63.68
Diluted EPS
62.13
65.42
52.34
63.87
63.68
Basic Average Shares
15,783,484.90
15,783,484.90
15,783,484.90
15,858,157.22
15,898,459.50
Diluted Average Shares
15,783,484.90
15,783,484.90
15,783,484.90
15,858,157.22
15,898,459.50
Total Operating Income as Reported
2,035,811,945
2,132,161,993
1,845,583,337
1,792,980,488
1,659,382,566
Rent Expense Supplemental
276,212,959
249,525,174
200,110,097
220,071,693
162,719,340
Total Expenses
63,002,665,560
63,618,731,338
58,523,539,292
47,967,105,159
42,012,412,280
Net Income from Continuing & Discontinued Operation
980,533,207
1,032,546,782
826,049,833
1,012,872,953
1,012,375,634
Normalized Income
957,961,040.60
1,021,206,224.98
881,010,260.10
1,025,439,733.80
1,035,357,138.62
Interest Income
43,957,988
38,289,172
18,171,208
9,992,528
14,846,193
Interest Expense
579,170,373
618,751,660
577,323,530
272,970,647
184,367,208
Net Interest Income
-535,212,385
-580,462,488
-559,152,322
-262,978,119
-169,521,015
EBIT
2,052,422,232
2,138,079,855
1,819,138,154
1,770,310,162
1,679,432,071
EBITDA
3,250,548,730
3,282,297,204
2,735,291,842
2,415,644,674
2,144,882,309
Reconciled Cost of Revenue
57,279,409,612
58,003,956,179
53,691,636,505
44,109,940,328
38,661,089,888
Reconciled Depreciation
1,198,126,498
1,144,217,349
916,153,688
645,334,512
465,450,238
Net Income from Continuing Operation Net Minority Interest
980,533,207
1,032,546,782
826,049,833
1,012,872,953
1,012,375,634
Total Unusual Items Excluding Goodwill
31,435,516
15,391,021
-79,651,987
-17,478,654
-30,734,690
Total Unusual Items
31,435,516
15,391,021
-79,651,987
-17,478,654
-30,734,690
Normalized EBITDA
3,219,113,214
3,266,906,183
2,814,943,829
2,433,123,328
2,175,616,999
Tax Rate for Calcs
0
0
0
0
0
Tax Effect of Unusual Items
8,863,349.60
4,050,463.98
-24,691,559.90
-4,911,873.20
-7,753,185.38
12/31/2021 - 12/14/2011
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