Jakarta - Delayed Quote IDR
PT Sinar Eka Selaras Tbk (ERAL.JK)
276.00
-6.00
(-2.13%)
At close: 4:11:28 PM GMT+7
Breakdown
TTM
12/31/2024
12/31/2023
12/31/2022
12/31/2021
Total Revenue
4,842,575,703.67
4,842,575,703.67
--
3,037,345,793.67
2,194,381,934.18
Cost of Revenue
4,185,323,491.78
4,185,323,491.78
--
2,623,954,586.81
1,880,192,335.07
Gross Profit
657,252,211.89
657,252,211.89
--
413,391,206.86
314,189,599.12
Operating Expense
439,119,376.29
439,119,376.29
259,154,749.15
176,721,170.37
110,795,698.33
Operating Income
218,132,835.60
218,132,835.60
252,012,957.32
236,670,036.49
203,393,900.79
Net Non Operating Interest Income Expense
10,595,138.06
10,595,138.06
--
1,891,770.56
17,704,437.89
Pretax Income
256,869,503.56
256,869,503.56
--
244,170,300.62
235,620,680.35
Tax Provision
55,525,664.96
55,525,664.96
--
60,160,424.65
48,826,158.61
Net Income Common Stockholders
201,450,118.81
201,450,118.81
211,024,790.34
184,430,636.56
186,794,521.73
Diluted NI Available to Com Stockholders
201,450,118.81
201,450,118.81
211,024,790.34
184,430,636.56
186,794,521.73
Basic EPS
38.83
--
46.26
35.55
36.01
Diluted EPS
38.83
--
46.26
35.55
36.01
Basic Average Shares
5,187,500
--
4,562,157.53
5,187,500
5,187,500
Diluted Average Shares
5,187,500
--
4,562,157.53
5,187,500
5,187,500
Total Operating Income as Reported
230,253,784.89
230,253,784.89
--
244,026,388.20
210,653,195.81
Rent Expense Supplemental
25,846,443.25
25,846,443.25
--
12,062,911.40
5,842,685.53
Total Expenses
4,624,442,868.06
4,624,442,868.06
3,478,363,167.65
2,800,675,757.18
1,990,988,033.40
Net Income from Continuing & Discontinued Operation
201,450,118.81
201,450,118.81
211,024,790.34
184,430,636.56
186,794,521.73
Normalized Income
197,592,848.06
197,592,848.06
211,514,432.98
184,431,983.82
187,539,542.56
Interest Income
19,740,202.82
19,740,202.82
--
9,308,742.17
21,793,309.56
Interest Expense
9,145,064.77
9,145,064.77
--
7,416,971.60
4,088,871.67
Net Interest Income
10,595,138.06
10,595,138.06
--
1,891,770.56
17,704,437.89
EBIT
266,014,568.33
266,014,568.33
--
251,587,272.23
239,709,552.01
EBITDA
342,429,673.38
342,429,673.38
--
276,416,759.47
254,995,390.11
Reconciled Cost of Revenue
4,185,323,491.78
4,185,323,491.78
--
2,623,954,586.81
1,880,192,335.07
Reconciled Depreciation
76,415,105.05
76,415,105.05
--
24,829,487.25
15,285,838.10
Net Income from Continuing Operation Net Minority Interest
201,450,118.81
201,450,118.81
211,024,790.34
184,430,636.56
186,794,521.73
Total Unusual Items Excluding Goodwill
4,921,010.89
4,921,010.89
-626,644.09
-1,787.74
-939,761.58
Total Unusual Items
4,921,010.89
4,921,010.89
-626,644.09
-1,787.74
-939,761.58
Normalized EBITDA
337,508,662.49
337,508,662.49
323,836,358.47
276,418,547.22
255,935,151.69
Tax Rate for Calcs
0
0
--
0
0
Tax Effect of Unusual Items
1,063,740.14
1,063,740.14
-137,001.44
-440.48
-194,740.75
12/31/2021 - 8/8/2023
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